Plus-Score Prize Modeling

Does anyone have a spreadsheet that models pay-outs for the plus-score format? Alternatively, I’d be happy to build that model if someone will outline the inputs. I don’t have time to comb through the last 3+ years of Forum posts. Thanks!

viewtopic.php?f=2&t=166&start=0&st=0&sk=t&sd=a&hilit=plus+score+plus+score