Here's the version I use, updated with all new changes. It works a bit differently from the other one in that
you can lock in desired DPA/TPA/WPA and play with different things to maximise OPA. Or alternatively it will tell you max DPA (w/0 OPA) for the T/Ms.
Also reworked basically every formula and the tables to update race/personality modifiers so it's easier in future.
https://drive.google.com/open?id=0B5...jBBczFnLWY1TnM
At some point I'll create a version that allows you to compare multiple province setups in the one sheet, so you can test different races/personalities/builds/etc and tweak your strategy.