{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Introduction","RiskSwappedFuncs","Assumptions","Fund Model","Petroleum Model","Fund Size","Dividend","POMV to GF","POMV+Roy&Prod","POMV+Total UGF","ER Fail Rate","Back-up>>","Key Definitions"],"not_rendered":{"charts":8,"images":0,"macros":1,"external_links":1,"defined_names":191,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[[11,5,12,12]]}
[]
[null,null,null,null,null,"Alaska Permanent Fund Protection Act Model (\"The Model\")"]
[null,null,null,null,null,"The model is created and maintained by:"]
[null,null,null,null,null,"Department of Revenue, Economic Research Group"]
[null,null,null,null,null,"Contact:"]
[]
[null,null,null,null,null,"Department of Revenue, (907) 465-2300"]
[null,null,null,null,null,"Last updated : 30 March 2018"]
[null,null,null,null,null,"Next update : TBD"]
[]
[null,null,null,null,null,"Scope of the model"]
[null,null,null,null,null,"The model is intended to generate the projections for the Permanent Fund Balance and probabilistic confidence in the sufficiency of the Permanent Fund Earnings Reserve for next 25 years for given assumptions on total returns, oil prices, oil production, statutory earnings given an annual POMV draw. "]
[]
[null,null,null,null,null,"Contents"]
[null,null,null,null,null,"There are three parts to the model"]
[null,null,null,null,null,"Assumptions","Contains the assumptions made with respect to inputs "]
[null,null,null,null,null,"Projections model","Contains the model calculations and outputs"]
[null,null,null,null,null,"Back-up","Contains the key definitions and other crucial model related analysis"]
[]
[null,null,null,null,null,"Technical requirements"]
[null,null,null,null,null,"The probabilistic model requires \"@Risk,\" a plug-in in Excel to generate the Monte Carlo simulations"]
[null,null,null,null,null,"The deterministic model does not require @Risk, but is unable to generate the probabilistic outcomes or calculate Earnings Reserve depletion percentages. "]
[null,null,null,null,null,"A Trial version of @Risk is available from the Palisade company's website at: http://www.palisade.com/risk/"]

{"sheet":"RiskSwappedFuncs","index":1,"n_rows":2,"n_cols":4864,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[1,6497,4864,4864,0,0,0]
[{"$f":"'Fund Model'!$D$20","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F20<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C20)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$20","v":62632},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",1) + 'Fund Model'!E7","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$20","v":62632},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F20/(1+'Fund Model'!$R$9)^('Fund Model'!$B20-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$20","v":3971.5846214817034},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F20-'Fund Model'!M20+(0.5*'Fund Model'!E20))-(0.5*'Fund Model'!K20))*'Fund Model'!D20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$20","v":1693.1268858659969},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F20>0,'Fund Model'!K20/((1+'Fund Model'!$R$9)^('Fund Model'!B20-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$20","v":64304.666889380271},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F20+'Fund Model'!O20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$20","v":62889.649769565061},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P20/((1+'Fund Model'!$R$9)^('Fund Model'!$B20-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$20","v":2722.6394999999998},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F15:F19)-'Fund Model'!$T$13)*'Fund Model'!T20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$20","v":1205.0774366619694},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W20-'Fund Model'!X20)*1000000/'Fund Model'!Y20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$20","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z20,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$20","v":1750.5901525176707},{"$f":"_xll.RiskOutput()+'Fund Model'!K20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$20","v":3144.662024370582},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE20:AG20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$20","v":4054.059270503818},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN20+'Fund Model'!AO20+'Fund Model'!AP20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$20","v":4870.8511205038176},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ20+'Fund Model'!W20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$20","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE20,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$20","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W20,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$20","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF20,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$20","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG20,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$20","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP20, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$20","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO20, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$20","v":2000},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,1)+'Fund Model'!$BU$13","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$21","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F21<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C21)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$21","v":64304.666889380271},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O20+'Fund Model'!F20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$21","v":62889.649769565061},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F21/(1+'Fund Model'!$R$9)^('Fund Model'!$B21-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$21","v":4071.4843523731975},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F21-'Fund Model'!M21+(0.5*'Fund Model'!E21))-(0.5*'Fund Model'!K21))*'Fund Model'!D21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$21","v":1795.1537800524959},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F21>0,'Fund Model'!K21/((1+'Fund Model'!$R$9)^('Fund Model'!B21-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$21","v":65861.031067784497},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F21+'Fund Model'!O21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$21","v":62994.392494338994},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P21/((1+'Fund Model'!$R$9)^('Fund Model'!$B21-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$21","v":2909.319},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F16:F20)-'Fund Model'!$T$13)*'Fund Model'!T21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$21","v":1276.955900861373},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W21-'Fund Model'!X21)*1000000/'Fund Model'!Y21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$21","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z21,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$21","v":1897.841545932087},{"$f":"_xll.RiskOutput()+'Fund Model'!K21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$21","v":3271.1937385169776},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE21:AG21)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$21","v":4200.6761097067501},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN21+'Fund Model'!AO21+'Fund Model'!AP21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$21","v":5073.4718097067498},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ21+'Fund Model'!W21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$21","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE21,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$21","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W21,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$21","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF21,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$21","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG21,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$21","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP21, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$21","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO21, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$21","v":1615.9592705038176},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,2)+'Fund Model'!BY20","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$22","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F22<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C22)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$22","v":65861.031067784497},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O21+'Fund Model'!F21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$22","v":62994.392494338994},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F22/(1+'Fund Model'!$R$9)^('Fund Model'!$B22-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$22","v":4173.7977415301648},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F22-'Fund Model'!M22+(0.5*'Fund Model'!E22))-(0.5*'Fund Model'!K22))*'Fund Model'!D22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$22","v":1728.8135506152075},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F22>0,'Fund Model'!K22/((1+'Fund Model'!$R$9)^('Fund Model'!B22-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$22","v":67552.133868380188},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F22+'Fund Model'!O22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$22","v":63190.111579909601},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P22/((1+'Fund Model'!$R$9)^('Fund Model'!$B22-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$22","v":2901.6866688938026},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F17:F21)-'Fund Model'!$T$13)*'Fund Model'!T22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$22","v":1260.47071042416},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W22-'Fund Model'!X22)*1000000/'Fund Model'!Y22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$22","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z22,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$22","v":1868.829867329905},{"$f":"_xll.RiskOutput()+'Fund Model'!K22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$22","v":3271.768368449601},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE22:AG22)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$22","v":4258.5053817625185},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN22+'Fund Model'!AO22+'Fund Model'!AP22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$22","v":5129.0113824306591},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ22+'Fund Model'!W22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$22","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE22,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$22","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W22,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$22","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF22,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$22","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG22,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$22","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP22, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$22","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO22, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$22","v":1232.3944637969032},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,3)+'Fund Model'!BY21","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$23","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F23<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C23)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$23","v":67552.133868380188},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O22+'Fund Model'!F22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$23","v":63190.111579909601},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F23/(1+'Fund Model'!$R$9)^('Fund Model'!$B23-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$23","v":4277.8364558292396},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F23-'Fund Model'!M23+(0.5*'Fund Model'!E23))-(0.5*'Fund Model'!K23))*'Fund Model'!D23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$23","v":1780.5029523415374},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F23>0,'Fund Model'!K23/((1+'Fund Model'!$R$9)^('Fund Model'!B23-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$23","v":69204.725868010515},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F23+'Fund Model'!O23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$23","v":63311.482920329239},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P23/((1+'Fund Model'!$R$9)^('Fund Model'!$B23-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$23","v":3032.2969795716472},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F18:F22)-'Fund Model'!$T$13)*'Fund Model'!T23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$23","v":1305.7454069356702},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W23-'Fund Model'!X23)*1000000/'Fund Model'!Y23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$23","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z23,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$23","v":1968.0114606105531},{"$f":"_xll.RiskOutput()+'Fund Model'!K23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$23","v":3361.2569919725529},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE23:AG23)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$23","v":4378.2515900027211},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN23+'Fund Model'!AO23+'Fund Model'!AP23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$23","v":5287.9406838742152},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ23+'Fund Model'!W23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$23","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE23,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$23","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W23,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$23","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF23,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$23","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG23,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$23","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP23, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$23","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO23, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$23","v":745.32872099485189},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,4)+'Fund Model'!BY22","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$24","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F24<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C24)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$24","v":69204.725868010515},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O23+'Fund Model'!F23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$24","v":63311.482920329239},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F24/(1+'Fund Model'!$R$9)^('Fund Model'!$B24-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$24","v":4380.4727917098489},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F24-'Fund Model'!M24+(0.5*'Fund Model'!E24))-(0.5*'Fund Model'!K24))*'Fund Model'!D24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$24","v":1797.2043298027002},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F24>0,'Fund Model'!K24/((1+'Fund Model'!$R$9)^('Fund Model'!B24-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$24","v":70630.540287905096},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F24+'Fund Model'!O24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$24","v":63194.014429275252},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P24/((1+'Fund Model'!$R$9)^('Fund Model'!$B24-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$24","v":3180.1283182554494},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F19:F23)-'Fund Model'!$T$13)*'Fund Model'!T24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$24","v":1357.8876301247392},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W24-'Fund Model'!X24)*1000000/'Fund Model'!Y24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$24","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z24,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$24","v":2031.1673083788244},{"$f":"_xll.RiskOutput()+'Fund Model'!K24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$24","v":3474.8204513788119},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE24:AG24)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$24","v":4522.1205899654415},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN24+'Fund Model'!AO24+'Fund Model'!AP24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$24","v":5476.1590854420765},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ24+'Fund Model'!W24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$24","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE24,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$24","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W24,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$24","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF24,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$24","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG24,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$24","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP24, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$24","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO24, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$24","v":258.75020721995679},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,5)+'Fund Model'!BY23","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$25","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F25<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C25)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$25","v":70630.540287905096},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O24+'Fund Model'!F24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$25","v":63194.014429275252},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F25/(1+'Fund Model'!$R$9)^('Fund Model'!$B25-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$25","v":4471.1048005513594},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F25-'Fund Model'!M25+(0.5*'Fund Model'!E25))-(0.5*'Fund Model'!K25))*'Fund Model'!D25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$25","v":1770.0948105802363},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F25>0,'Fund Model'!K25/((1+'Fund Model'!$R$9)^('Fund Model'!B25-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$25","v":71831.222714856762},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F25+'Fund Model'!O25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$25","v":62854.06336116264},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P25/((1+'Fund Model'!$R$9)^('Fund Model'!$B25-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$25","v":3274.3255769355546},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F20:F24)-'Fund Model'!$T$13)*'Fund Model'!T25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$25","v":1385.2875169416006},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W25-'Fund Model'!X25)*1000000/'Fund Model'!Y25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$25","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z25,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$25","v":2045.5405220422285},{"$f":"_xll.RiskOutput()+'Fund Model'!K25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$25","v":3553.6497493080528},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE25:AG25)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$25","v":4621.25491701991},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN25+'Fund Model'!AO25+'Fund Model'!AP25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$25","v":5603.5525901005767},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ25+'Fund Model'!W25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$25","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE25,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$25","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W25,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$25","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF25,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$25","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG25,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$25","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP25, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$25","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO25, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$25","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,6)+'Fund Model'!BY24","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$26","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F26<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C26)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$26","v":71831.222714856762},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O25+'Fund Model'!F25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$26","v":62854.06336116264},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F26/(1+'Fund Model'!$R$9)^('Fund Model'!$B26-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$26","v":4550.1224177655349},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F26-'Fund Model'!M26+(0.5*'Fund Model'!E26))-(0.5*'Fund Model'!K26))*'Fund Model'!D26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$26","v":1678.0342258869787},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F26>0,'Fund Model'!K26/((1+'Fund Model'!$R$9)^('Fund Model'!B26-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$26","v":73170.799875401892},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F26+'Fund Model'!O26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$26","v":62617.335834546087},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P26/((1+'Fund Model'!$R$9)^('Fund Model'!$B26-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$26","v":3354.3109798146065},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F21:F25)-'Fund Model'!$T$13)*'Fund Model'!T26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$26","v":1406.3005537745767},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W26-'Fund Model'!X26)*1000000/'Fund Model'!Y26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$26","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z26,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$26","v":1982.7852966359856},{"$f":"_xll.RiskOutput()+'Fund Model'!K26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$26","v":3639.3257831787841},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE26:AG26)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$26","v":4727.2970322573292},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN26+'Fund Model'!AO26+'Fund Model'!AP26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$26","v":5733.5903262017109},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ26+'Fund Model'!W26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$26","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE26,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$26","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W26,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$26","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF26,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$26","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG26,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$26","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP26, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$26","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO26, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$26","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,7)+'Fund Model'!BY25","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$27","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F27<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C27)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$27","v":73170.799875401892},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O26+'Fund Model'!F26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$27","v":62617.335834546087},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F27/(1+'Fund Model'!$R$9)^('Fund Model'!$B27-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$27","v":4638.2102873397462},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F27-'Fund Model'!M27+(0.5*'Fund Model'!E27))-(0.5*'Fund Model'!K27))*'Fund Model'!D27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$27","v":1589.6813150365949},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F27>0,'Fund Model'!K27/((1+'Fund Model'!$R$9)^('Fund Model'!B27-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$27","v":74648.577338992749},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F27+'Fund Model'!O27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$27","v":62476.256875598272},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P27/((1+'Fund Model'!$R$9)^('Fund Model'!$B27-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$27","v":3429.5765380693711},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F22:F26)-'Fund Model'!$T$13)*'Fund Model'!T27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$27","v":1425.137273117703},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W27-'Fund Model'!X27)*1000000/'Fund Model'!Y27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$27","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z27,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$27","v":1920.6501361366763},{"$f":"_xll.RiskOutput()+'Fund Model'!K27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$27","v":3720.7169367765309},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE27:AG27)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$27","v":4833.8558919781935},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN27+'Fund Model'!AO27+'Fund Model'!AP27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$27","v":5862.7288533990049},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ27+'Fund Model'!W27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$27","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE27,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$27","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W27,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$27","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF27,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$27","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG27,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$27","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP27, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$27","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO27, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$27","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,8)+'Fund Model'!BY26","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$28","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F28<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C28)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$28","v":74648.577338992749},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O27+'Fund Model'!F27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$28","v":62476.256875598272},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F28/(1+'Fund Model'!$R$9)^('Fund Model'!$B28-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$28","v":4732.2459835076788},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F28-'Fund Model'!M28+(0.5*'Fund Model'!E28))-(0.5*'Fund Model'!K28))*'Fund Model'!D28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$28","v":1575.0174576716588},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F28>0,'Fund Model'!K28/((1+'Fund Model'!$R$9)^('Fund Model'!B28-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$28","v":76145.169279886715},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F28+'Fund Model'!O28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$28","v":62326.466562125432},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P28/((1+'Fund Model'!$R$9)^('Fund Model'!$B28-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$28","v":3502.6742261455447},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F23:F27)-'Fund Model'!$T$13)*'Fund Model'!T28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$28","v":1442.9579730322016},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W28-'Fund Model'!X28)*1000000/'Fund Model'!Y28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$28","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z28,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$28","v":1945.7492887809653},{"$f":"_xll.RiskOutput()+'Fund Model'!K28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$28","v":3778.4026256821094},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE28:AG28)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$28","v":4921.8638653631515},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN28+'Fund Model'!AO28+'Fund Model'!AP28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$28","v":5972.6661332068152},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ28+'Fund Model'!W28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$28","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE28,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$28","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W28,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$28","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF28,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$28","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG28,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$28","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP28, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$28","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO28, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$28","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,9)+'Fund Model'!BY27","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$29","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F29<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C29)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$29","v":76145.169279886715},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O28+'Fund Model'!F28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$29","v":62326.466562125432},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F29/(1+'Fund Model'!$R$9)^('Fund Model'!$B29-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$29","v":4829.0331094243675},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F29-'Fund Model'!M29+(0.5*'Fund Model'!E29))-(0.5*'Fund Model'!K29))*'Fund Model'!D29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$29","v":1527.7000516919211},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F29>0,'Fund Model'!K29/((1+'Fund Model'!$R$9)^('Fund Model'!B29-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$29","v":77775.270188526643},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F29+'Fund Model'!O29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$29","v":62259.891816654992},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P29/((1+'Fund Model'!$R$9)^('Fund Model'!$B29-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$29","v":3573.6386608516714},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F24:F28)-'Fund Model'!$T$13)*'Fund Model'!T29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$29","v":1459.8120323177823},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W29-'Fund Model'!X29)*1000000/'Fund Model'!Y29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$29","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z29,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$29","v":1929.7583041060157},{"$f":"_xll.RiskOutput()+'Fund Model'!K29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$29","v":3844.4942522187084},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE29:AG29)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$29","v":5011.3687927355259},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN29+'Fund Model'!AO29+'Fund Model'!AP29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$29","v":6083.4603909910275},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ29+'Fund Model'!W29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$29","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE29,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$29","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W29,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$29","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF29,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$29","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG29,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$29","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP29, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$29","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO29, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$29","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,10)+'Fund Model'!BY28","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$30","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F30<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C30)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$30","v":77775.270188526643},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O29+'Fund Model'!F29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$30","v":62259.891816654992},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F30/(1+'Fund Model'!$R$9)^('Fund Model'!$B30-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$30","v":4934.3561486669432},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F30-'Fund Model'!M30+(0.5*'Fund Model'!E30))-(0.5*'Fund Model'!K30))*'Fund Model'!D30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$30","v":1482.5761480670435},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F30>0,'Fund Model'!K30/((1+'Fund Model'!$R$9)^('Fund Model'!B30-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$30","v":79458.736069690203},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F30+'Fund Model'!O30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$30","v":62207.846759565793},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P30/((1+'Fund Model'!$R$9)^('Fund Model'!$B30-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$30","v":3643.0430949704323},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F25:F29)-'Fund Model'!$T$13)*'Fund Model'!T30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$30","v":1475.9779701075681},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W30-'Fund Model'!X30)*1000000/'Fund Model'!Y30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$30","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z30,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$30","v":1914.8958178728062},{"$f":"_xll.RiskOutput()+'Fund Model'!K30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$30","v":3908.9387536309268},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE30:AG30)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$30","v":5086.4683786621717},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN30+'Fund Model'!AO30+'Fund Model'!AP30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$30","v":6179.3813071533013},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ30+'Fund Model'!W30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$30","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE30,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$30","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W30,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$30","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF30,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$30","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG30,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$30","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP30, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$30","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO30, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$30","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,11)+'Fund Model'!BY29","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$31","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F31<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C31)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$31","v":79458.736069690203},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O30+'Fund Model'!F30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$31","v":62207.846759565793},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F31/(1+'Fund Model'!$R$9)^('Fund Model'!$B31-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$31","v":5042.5130653379811},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F31-'Fund Model'!M31+(0.5*'Fund Model'!E31))-(0.5*'Fund Model'!K31))*'Fund Model'!D31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$31","v":1453.0650518768571},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F31>0,'Fund Model'!K31/((1+'Fund Model'!$R$9)^('Fund Model'!B31-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$31","v":81173.744827754548},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F31+'Fund Model'!O31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$31","v":62152.096364046891},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P31/((1+'Fund Model'!$R$9)^('Fund Model'!$B31-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$31","v":3714.4903939766482},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F26:F30)-'Fund Model'!$T$13)*'Fund Model'!T31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$31","v":1492.9739809203754},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W31-'Fund Model'!X31)*1000000/'Fund Model'!Y31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$31","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z31,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$31","v":1919.0068105045025},{"$f":"_xll.RiskOutput()+'Fund Model'!K31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$31","v":3970.4273921034419},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE31:AG31)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$31","v":5158.8711842715129},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN31+'Fund Model'!AO31+'Fund Model'!AP31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$31","v":6273.2183024645074},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ31+'Fund Model'!W31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$31","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE31,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$31","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W31,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$31","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF31,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$31","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG31,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$31","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP31, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$31","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO31, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$31","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,12)+'Fund Model'!BY30","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$32","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F32<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C32)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$32","v":81173.744827754548},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O31+'Fund Model'!F31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$32","v":62152.096364046891},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F32/(1+'Fund Model'!$R$9)^('Fund Model'!$B32-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$32","v":5152.052003179796},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F32-'Fund Model'!M32+(0.5*'Fund Model'!E32))-(0.5*'Fund Model'!K32))*'Fund Model'!D32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$32","v":1436.7407536571675},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F32>0,'Fund Model'!K32/((1+'Fund Model'!$R$9)^('Fund Model'!B32-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$32","v":82894.631887129246},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F32+'Fund Model'!O32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$32","v":62073.079331265326},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P32/((1+'Fund Model'!$R$9)^('Fund Model'!$B32-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$32","v":3790.7655275249826},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F27:F31)-'Fund Model'!$T$13)*'Fund Model'!T32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$32","v":1511.863823562067},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W32-'Fund Model'!X32)*1000000/'Fund Model'!Y32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$32","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z32,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$32","v":1940.1405199361536},{"$f":"_xll.RiskOutput()+'Fund Model'!K32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$32","v":4031.8847066003209},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE32:AG32)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$32","v":5226.5034149499388},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN32+'Fund Model'!AO32+'Fund Model'!AP32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$32","v":6363.7330732074333},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ32+'Fund Model'!W32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$32","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE32,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$32","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W32,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$32","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF32,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$32","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG32,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$32","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP32, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$32","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO32, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$32","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,13)+'Fund Model'!BY31","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$33","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F33<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C33)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$33","v":82894.631887129246},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O32+'Fund Model'!F32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$33","v":62073.079331265326},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F33/(1+'Fund Model'!$R$9)^('Fund Model'!$B33-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$33","v":5262.5446923727313},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F33-'Fund Model'!M33+(0.5*'Fund Model'!E33))-(0.5*'Fund Model'!K33))*'Fund Model'!D33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$33","v":1406.3224685217581},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F33>0,'Fund Model'!K33/((1+'Fund Model'!$R$9)^('Fund Model'!B33-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$33","v":84651.857009715648},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F33+'Fund Model'!O33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$33","v":61994.056698898326},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P33/((1+'Fund Model'!$R$9)^('Fund Model'!$B33-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$33","v":3870.7949770485088},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F28:F32)-'Fund Model'!$T$13)*'Fund Model'!T33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$33","v":1532.2110819228824},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W33-'Fund Model'!X33)*1000000/'Fund Model'!Y33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$33","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z33,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$33","v":1941.7933404429009},{"$f":"_xll.RiskOutput()+'Fund Model'!K33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$33","v":4101.4972698067195},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE33:AG33)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$33","v":5307.5534558700128},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN33+'Fund Model'!AO33+'Fund Model'!AP33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$33","v":6468.7919489845654},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ33+'Fund Model'!W33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$33","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE33,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$33","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W33,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$33","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF33,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$33","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG33,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$33","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP33, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$33","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO33, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$33","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,14)+'Fund Model'!BY32","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$34","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F34<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C34)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$34","v":84651.857009715648},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O33+'Fund Model'!F33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$34","v":61994.056698898326},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F34/(1+'Fund Model'!$R$9)^('Fund Model'!$B34-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$34","v":5373.893752678031},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F34-'Fund Model'!M34+(0.5*'Fund Model'!E34))-(0.5*'Fund Model'!K34))*'Fund Model'!D34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$34","v":1404.5121951835802},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F34>0,'Fund Model'!K34/((1+'Fund Model'!$R$9)^('Fund Model'!B34-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$34","v":86384.649805430192},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F34+'Fund Model'!O34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$34","v":61870.956033246061},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P34/((1+'Fund Model'!$R$9)^('Fund Model'!$B34-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$34","v":3953.2555225298743},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F29:F33)-'Fund Model'!$T$13)*'Fund Model'!T34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$34","v":1553.4535353034694},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W34-'Fund Model'!X34)*1000000/'Fund Model'!Y34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z34,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$34","v":1982.9278982658043},{"$f":"_xll.RiskOutput()+'Fund Model'!K34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$34","v":4163.3666076471891},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE34:AG34)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$34","v":5376.1247917959208},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN34+'Fund Model'!AO34+'Fund Model'!AP34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$34","v":6562.1014485548831},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ34+'Fund Model'!W34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE34,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W34,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF34,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG34,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP34, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO34, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$34","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,15)+'Fund Model'!BY33","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$35","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F35<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C35)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$35","v":86384.649805430192},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O34+'Fund Model'!F34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$35","v":61870.956033246061},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F35/(1+'Fund Model'!$R$9)^('Fund Model'!$B35-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$35","v":5483.2604424458268},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F35-'Fund Model'!M35+(0.5*'Fund Model'!E35))-(0.5*'Fund Model'!K35))*'Fund Model'!D35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$35","v":1407.8670461407398},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F35>0,'Fund Model'!K35/((1+'Fund Model'!$R$9)^('Fund Model'!B35-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$35","v":88082.131964561224},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F35+'Fund Model'!O35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$35","v":61698.520644154392},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P35/((1+'Fund Model'!$R$9)^('Fund Model'!$B35-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$35","v":4038.3223998281633},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F30:F34)-'Fund Model'!$T$13)*'Fund Model'!T35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$35","v":1575.5666441782421},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W35-'Fund Model'!X35)*1000000/'Fund Model'!Y35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z35,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$35","v":2032.3868148630577},{"$f":"_xll.RiskOutput()+'Fund Model'!K35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$35","v":4225.4353961338784},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE35:AG35)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$35","v":5450.1622043070729},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN35+'Fund Model'!AO35+'Fund Model'!AP35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$35","v":6661.6589242555219},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ35+'Fund Model'!W35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE35,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W35,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF35,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG35,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP35, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO35, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$35","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,16)+'Fund Model'!BY34","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$36","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F36<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C36)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$36","v":88082.131964561224},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O35+'Fund Model'!F35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$36","v":61698.520644154392},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F36/(1+'Fund Model'!$R$9)^('Fund Model'!$B36-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$36","v":5590.2264458954023},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F36-'Fund Model'!M36+(0.5*'Fund Model'!E36))-(0.5*'Fund Model'!K36))*'Fund Model'!D36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$36","v":1411.7101563822102},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F36>0,'Fund Model'!K36/((1+'Fund Model'!$R$9)^('Fund Model'!B36-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$36","v":89736.411251653146},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F36+'Fund Model'!O36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$36","v":61474.11902310179},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P36/((1+'Fund Model'!$R$9)^('Fund Model'!$B36-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$36","v":4124.4161959971998},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F31:F35)-'Fund Model'!$T$13)*'Fund Model'!T36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$36","v":1597.9858911142228},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W36-'Fund Model'!X36)*1000000/'Fund Model'!Y36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z36,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$36","v":2083.7882321464504},{"$f":"_xll.RiskOutput()+'Fund Model'!K36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$36","v":4287.9171134609369},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE36:AG36)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$36","v":5524.8814243558636},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN36+'Fund Model'!AO36+'Fund Model'!AP36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$36","v":6762.2062831550238},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ36+'Fund Model'!W36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE36,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W36,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF36,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG36,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP36, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO36, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$36","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,17)+'Fund Model'!BY35","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$37","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F37<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C37)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$37","v":89736.411251653146},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O36+'Fund Model'!F36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$37","v":61474.11902310179},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F37/(1+'Fund Model'!$R$9)^('Fund Model'!$B37-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$37","v":5696.4196227803704},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F37-'Fund Model'!M37+(0.5*'Fund Model'!E37))-(0.5*'Fund Model'!K37))*'Fund Model'!D37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$37","v":1374.7056482329231},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F37>0,'Fund Model'!K37/((1+'Fund Model'!$R$9)^('Fund Model'!B37-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$37","v":91416.881818161797},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F37+'Fund Model'!O37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$37","v":61247.265478769768},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P37/((1+'Fund Model'!$R$9)^('Fund Model'!$B37-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$37","v":4210.650154945909},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F32:F36)-'Fund Model'!$T$13)*'Fund Model'!T37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$37","v":1620.2789620112119},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W37-'Fund Model'!X37)*1000000/'Fund Model'!Y37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z37,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$37","v":2074.8231050766749},{"$f":"_xll.RiskOutput()+'Fund Model'!K37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$37","v":4365.6131093085014},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE37:AG37)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$37","v":5610.0862021228149},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN37+'Fund Model'!AO37+'Fund Model'!AP37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$37","v":6873.2812486065877},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ37+'Fund Model'!W37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE37,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W37,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF37,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG37,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP37, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO37, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$37","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,18)+'Fund Model'!BY36","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$38","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F38<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C38)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$38","v":91416.881818161797},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O37+'Fund Model'!F37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$38","v":61247.265478769768},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F38/(1+'Fund Model'!$R$9)^('Fund Model'!$B38-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$38","v":5803.6894388783257},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F38-'Fund Model'!M38+(0.5*'Fund Model'!E38))-(0.5*'Fund Model'!K38))*'Fund Model'!D38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$38","v":1350.1439899341749},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F38>0,'Fund Model'!K38/((1+'Fund Model'!$R$9)^('Fund Model'!B38-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$38","v":93102.06668274157},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F38+'Fund Model'!O38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$38","v":61003.717979575587},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P38/((1+'Fund Model'!$R$9)^('Fund Model'!$B38-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$38","v":4296.2768191848954},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F33:F37)-'Fund Model'!$T$13)*'Fund Model'!T38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$38","v":1642.1081335536687},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W38-'Fund Model'!X38)*1000000/'Fund Model'!Y38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z38,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$38","v":2083.6019863244014},{"$f":"_xll.RiskOutput()+'Fund Model'!K38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$38","v":4438.3417202056835},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE38:AG38)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$38","v":5695.5974230183283},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN38+'Fund Model'!AO38+'Fund Model'!AP38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$38","v":6984.4804687737969},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ38+'Fund Model'!W38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE38,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W38,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF38,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG38,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP38, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO38, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$38","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,19)+'Fund Model'!BY37","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$39","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F39<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C39)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$39","v":93102.06668274157},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O38+'Fund Model'!F38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$39","v":61003.717979575587},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F39/(1+'Fund Model'!$R$9)^('Fund Model'!$B39-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$39","v":5911.1601010189324},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F39-'Fund Model'!M39+(0.5*'Fund Model'!E39))-(0.5*'Fund Model'!K39))*'Fund Model'!D39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$39","v":1330.0561482102919},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F39>0,'Fund Model'!K39/((1+'Fund Model'!$R$9)^('Fund Model'!B39-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$39","v":94783.563514692723},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F39+'Fund Model'!O39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$39","v":60738.868744320083},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P39/((1+'Fund Model'!$R$9)^('Fund Model'!$B39-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$39","v":4381.4993184952209},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F34:F38)-'Fund Model'!$T$13)*'Fund Model'!T39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$39","v":1663.576961996366},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W39-'Fund Model'!X39)*1000000/'Fund Model'!Y39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z39,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$39","v":2098.7850741753941},{"$f":"_xll.RiskOutput()+'Fund Model'!K39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$39","v":4509.1156351394693},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE39:AG39)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$39","v":5779.4304740178768},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN39+'Fund Model'!AO39+'Fund Model'!AP39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$39","v":7093.8802695664435},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ39+'Fund Model'!W39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE39,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W39,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF39,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG39,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP39, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO39, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$39","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,20)+'Fund Model'!BY38","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$40","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F40<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C40)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$40","v":94783.563514692723},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O39+'Fund Model'!F39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$40","v":60738.868744320083},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F40/(1+'Fund Model'!$R$9)^('Fund Model'!$B40-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$40","v":6018.6582952738836},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F40-'Fund Model'!M40+(0.5*'Fund Model'!E40))-(0.5*'Fund Model'!K40))*'Fund Model'!D40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$40","v":1306.3751400379381},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F40>0,'Fund Model'!K40/((1+'Fund Model'!$R$9)^('Fund Model'!B40-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$40","v":96461.898788566003},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F40+'Fund Model'!O40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$40","v":60454.155142114585},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P40/((1+'Fund Model'!$R$9)^('Fund Model'!$B40-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$40","v":4466.0014152254798},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F35:F39)-'Fund Model'!$T$13)*'Fund Model'!T40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$40","v":1684.5325410213704},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W40-'Fund Model'!X40)*1000000/'Fund Model'!Y40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z40,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$40","v":2107.7991056801866},{"$f":"_xll.RiskOutput()+'Fund Model'!K40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$40","v":4580.8014619022479},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE40:AG40)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$40","v":5859.4548108233248},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN40+'Fund Model'!AO40+'Fund Model'!AP40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$40","v":7199.2552353909687},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ40+'Fund Model'!W40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE40,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W40,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF40,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG40,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP40, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO40, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$40","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,21)+'Fund Model'!BY39","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$41","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F41<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C41)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$41","v":96461.898788566003},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O40+'Fund Model'!F40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$41","v":60454.155142114585},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F41/(1+'Fund Model'!$R$9)^('Fund Model'!$B41-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$41","v":6126.7306932186539},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F41-'Fund Model'!M41+(0.5*'Fund Model'!E41))-(0.5*'Fund Model'!K41))*'Fund Model'!D41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$41","v":1270.0270506249544},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F41>0,'Fund Model'!K41/((1+'Fund Model'!$R$9)^('Fund Model'!B41-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$41","v":98168.381816502326},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F41+'Fund Model'!O41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$41","v":60169.813490592256},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P41/((1+'Fund Model'!$R$9)^('Fund Model'!$B41-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$41","v":4549.9905523181051},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F36:F40)-'Fund Model'!$T$13)*'Fund Model'!T41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$41","v":1705.0062567274017},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W41-'Fund Model'!X41)*1000000/'Fund Model'!Y41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z41,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$41","v":2095.258429176105},{"$f":"_xll.RiskOutput()+'Fund Model'!K41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$41","v":4657.4271259843154},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE41:AG41)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$41","v":5949.7013576567133},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN41+'Fund Model'!AO41+'Fund Model'!AP41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$41","v":7314.6985233521445},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ41+'Fund Model'!W41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE41,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W41,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF41,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG41,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP41, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO41, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$41","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,22)+'Fund Model'!BY40","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$42","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F42<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C42)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$42","v":98168.381816502326},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O41+'Fund Model'!F41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$42","v":60169.813490592256},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F42/(1+'Fund Model'!$R$9)^('Fund Model'!$B42-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$42","v":6237.3053562122141},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F42-'Fund Model'!M42+(0.5*'Fund Model'!E42))-(0.5*'Fund Model'!K42))*'Fund Model'!D42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$42","v":1221.7251176319926},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F42>0,'Fund Model'!K42/((1+'Fund Model'!$R$9)^('Fund Model'!B42-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$42","v":99928.150719360739},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F42+'Fund Model'!O42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$42","v":59900.654370329248},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P42/((1+'Fund Model'!$R$9)^('Fund Model'!$B42-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$42","v":4633.7882205581527},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F37:F41)-'Fund Model'!$T$13)*'Fund Model'!T42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$42","v":1725.1441234059653},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W42-'Fund Model'!X42)*1000000/'Fund Model'!Y42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z42,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$42","v":2060.9214750275182},{"$f":"_xll.RiskOutput()+'Fund Model'!K42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$42","v":4739.3343242315032},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE42:AG42)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$42","v":6045.5149619067361},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN42+'Fund Model'!AO42+'Fund Model'!AP42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$42","v":7435.6514280741821},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ42+'Fund Model'!W42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE42,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W42,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF42,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG42,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP42, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO42, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$42","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,23)+'Fund Model'!BY41","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$43","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F43<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C43)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$43","v":99928.150719360739},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O42+'Fund Model'!F42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$43","v":59900.654370329248},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F43/(1+'Fund Model'!$R$9)^('Fund Model'!$B43-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$43","v":6351.7657789613004},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F43-'Fund Model'!M43+(0.5*'Fund Model'!E43))-(0.5*'Fund Model'!K43))*'Fund Model'!D43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$43","v":1168.6206158380314},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F43>0,'Fund Model'!K43/((1+'Fund Model'!$R$9)^('Fund Model'!B43-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$43","v":101752.80939670076},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F43+'Fund Model'!O43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$43","v":59652.247161637177},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P43/((1+'Fund Model'!$R$9)^('Fund Model'!$B43-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$43","v":4718.1079262066442},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F38:F42)-'Fund Model'!$T$13)*'Fund Model'!T43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$43","v":1745.2324542596139},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W43-'Fund Model'!X43)*1000000/'Fund Model'!Y43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z43,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$43","v":2015.6949239848841},{"$f":"_xll.RiskOutput()+'Fund Model'!K43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$43","v":4824.4207044345922},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE43:AG43)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$43","v":6139.7965747946982},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN43+'Fund Model'!AO43+'Fund Model'!AP43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$43","v":7555.228952656691},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ43+'Fund Model'!W43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE43,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W43,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF43,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG43,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP43, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO43, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$43","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,24)+'Fund Model'!BY42","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$44","v":6.5000000000000002E-2},{"$f":"IF('Fund Model'!F44<0,0,RiskValStatic('Fund Model'!$E$8)+_xll.RiskNormal('Fund Model'!$H$8,'Fund Model'!$E$9,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),2,RiskXRF('Fund Model'!C44)),_xll.RiskStatic('Fund Model'!$E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$44","v":101752.80939670076},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+'Fund Model'!O43+'Fund Model'!F43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$44","v":59652.247161637177},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!F44/(1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$44","v":6470.159377275525},{"$f":"_xll.RiskOutput(,,1)+(('Fund Model'!F44-'Fund Model'!M44+(0.5*'Fund Model'!E44))-(0.5*'Fund Model'!K44))*'Fund Model'!D44","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$L$44","v":1122.9060907499929},{"$f":"_xll.RiskOutput(,,1)+IF('Fund Model'!F44>0,'Fund Model'!K44/((1+'Fund Model'!$R$9)^('Fund Model'!B44-'Fund Model'!$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$P$44","v":103637.44350180503},{"$f":"_xll.RiskOutput(,,2)+'Fund Model'!F44+'Fund Model'!O44","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Q$44","v":59420.154188278066},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P44/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$44","v":4803.2206152186336},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F39:F43)-'Fund Model'!$T$13)*'Fund Model'!T44","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$Z$44","v":1765.299755136886},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!W44-'Fund Model'!X44)*1000000/'Fund Model'!Y44","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AB$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!Z44,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AE$44","v":1980.4232342672083},{"$f":"_xll.RiskOutput()+'Fund Model'!K44","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AH$44","v":4907.7122297495025},{"$f":"_xll.RiskOutput(,,4)+SUM('Fund Model'!AE44:AG44)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$44","v":6237.5756169591132},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AN44+'Fund Model'!AO44+'Fund Model'!AP44","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AR$44","v":7678.5418015247033},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!AQ44+'Fund Model'!W44","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AV$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AE44,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AW$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!W44,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AX$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AF44,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AY$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AG44,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AZ$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AP44, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BA$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!AO44, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$BU$44","v":0},{"$f":"_xll.RiskOutput(,'Fund Model'!BU18,25)+'Fund Model'!BY43","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$S$45","v":4889.728042358226},{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE('Fund Model'!F40:F44)-'Fund Model'!$T$13)*'Fund Model'!T45","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$46","v":9387.3588656841548},{"$f":"_xll.RiskOutput()+SUM('Fund Model'!E20:E44)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$46","v":129550.62777570875},{"$f":"_xll.RiskOutput()+SUM('Fund Model'!H20:H44)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$46","v":138937.9866413929},{"$f":"_xll.RiskOutput(\"Total $ in / all\")+SUM('Fund Model'!H46,'Fund Model'!E46)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$J$46","v":138937.9866413929},{"$f":"_xll.RiskOutput(\"Total $ in / all\")+SUM('Fund Model'!I46,'Fund Model'!F46)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$K$46","v":138937.9866413929},{"$f":"_xll.RiskOutput(\"Total $ in / all\")+SUM('Fund Model'!J46,'Fund Model'!G46)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$50","v":638.53816190395764},{"$f":"_xll.RiskOutput()+_xlfn.STDEV.S('Fund Model'!AQ20:AQ44)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$AQ$51","v":0.12281755256700198},{"$f":"_xll.RiskOutput()+'Fund Model'!AQ50/AVERAGE('Fund Model'!AQ20:AQ44)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$57","v":45456.099227694307},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G57)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$57","v":10867.898052246648},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P20-'Fund Model'!C57-'Fund Model'!E57","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$57","v":7980.6696094393155},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E56+'Fund Model'!H20-'Fund Model'!H57","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$57","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C20)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$58","v":46441.531337987333},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G58)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$58","v":11457.621586599569},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P21-'Fund Model'!C58-'Fund Model'!E58","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$58","v":7961.878143197594},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E57+'Fund Model'!H21-'Fund Model'!H58","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$58","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C21)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$59","v":48007.860571808371},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G59)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$59","v":11601.658835258208},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P22-'Fund Model'!C59-'Fund Model'!E59","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$59","v":7942.6144613136103},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E58+'Fund Model'!H22-'Fund Model'!H59","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$59","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C22)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$60","v":49215.310713188046},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G60)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$60","v":12066.544554074222},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P23-'Fund Model'!C60-'Fund Model'!E60","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$60","v":7922.870600748246},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E59+'Fund Model'!H23-'Fund Model'!H60","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$60","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C23)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$61","v":50331.214763231248},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G61)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$61","v":12396.672490656571},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P24-'Fund Model'!C61-'Fund Model'!E61","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$61","v":7902.6530340172776},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E60+'Fund Model'!H24-'Fund Model'!H61","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$61","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C24)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$62","v":51417.516057375287},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G62)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$62","v":12531.689491774432},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P25-'Fund Model'!C62-'Fund Model'!E62","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$62","v":7882.0171657070414},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E61+'Fund Model'!H25-'Fund Model'!H62","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$62","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C25)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$63","v":52340.92468246293},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G63)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$63","v":12968.858592236989},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P26-'Fund Model'!C63-'Fund Model'!E63","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$63","v":7861.0166007019716},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E62+'Fund Model'!H26-'Fund Model'!H63","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$63","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C26)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$64","v":53416.245787680797},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G64)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$64","v":13392.722075013087},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P27-'Fund Model'!C64-'Fund Model'!E64","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$64","v":7839.609476298865},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E63+'Fund Model'!H27-'Fund Model'!H64","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$64","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C27)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$65","v":54627.445198104382},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G65)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$65","v":13699.955740791964},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P28-'Fund Model'!C65-'Fund Model'!E65","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$65","v":7817.7683409903684},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E64+'Fund Model'!H28-'Fund Model'!H65","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$65","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C28)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$66","v":55869.694749481147},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G66)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$66","v":14110.094943175547},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P29-'Fund Model'!C66-'Fund Model'!E66","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$66","v":7795.4804958699488},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E65+'Fund Model'!H29-'Fund Model'!H66","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$66","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C29)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$67","v":57244.722693574717},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G67)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$67","v":14441.306831700924},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P30-'Fund Model'!C67-'Fund Model'!E67","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$67","v":7772.7065444145628},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E66+'Fund Model'!H30-'Fund Model'!H67","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$67","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C30)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$68","v":58665.96072958022},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G68)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$68","v":14758.3506909844},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P31-'Fund Model'!C68-'Fund Model'!E68","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$68","v":7749.4334071899275},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E67+'Fund Model'!H31-'Fund Model'!H68","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$68","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C31)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$69","v":60100.612207157421},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G69)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$69","v":15068.364974335036},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P32-'Fund Model'!C69-'Fund Model'!E69","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$69","v":7725.6547056367899},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E68+'Fund Model'!H32-'Fund Model'!H69","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$69","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C32)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$70","v":61528.264921050359},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G70)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$70","v":15422.22605083945},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P33-'Fund Model'!C70-'Fund Model'!E70","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$70","v":7701.3660378258392},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E69+'Fund Model'!H33-'Fund Model'!H70","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$70","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C33)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$71","v":62977.833277457132},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G71)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$71","v":15730.253076698042},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P34-'Fund Model'!C71-'Fund Model'!E71","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$71","v":7676.5634512750185},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E70+'Fund Model'!H34-'Fund Model'!H71","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$71","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C34)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$72","v":64392.043819618702},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G72)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$72","v":16038.832049555716},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P35-'Fund Model'!C72-'Fund Model'!E72","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$72","v":7651.256095386806},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E71+'Fund Model'!H35-'Fund Model'!H72","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$72","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C35)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$73","v":65767.422642117221},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G73)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$73","v":16343.53355928402},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P36-'Fund Model'!C73-'Fund Model'!E73","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$73","v":7625.4550502519041},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E72+'Fund Model'!H36-'Fund Model'!H73","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$73","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C36)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$74","v":67102.415622387431},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G74)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$74","v":16715.302313012216},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P37-'Fund Model'!C74-'Fund Model'!E74","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$74","v":7599.1638827621491},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E73+'Fund Model'!H37-'Fund Model'!H74","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$74","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C37)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$75","v":68463.812287813023},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G75)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$75","v":17065.876771115065},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P38-'Fund Model'!C75-'Fund Model'!E75","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$75","v":7572.3776238134815},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E74+'Fund Model'!H38-'Fund Model'!H75","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$75","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C38)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$76","v":69834.554469462746},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G76)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$76","v":17403.913698805813},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P39-'Fund Model'!C76-'Fund Model'!E76","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$76","v":7545.0953464241647},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E75+'Fund Model'!H39-'Fund Model'!H76","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$76","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C39)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$77","v":71206.257298312863},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G77)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$77","v":17738.32456673024},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P40-'Fund Model'!C77-'Fund Model'!E77","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$77","v":7517.3169235228997},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E76+'Fund Model'!H40-'Fund Model'!H77","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$77","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C40)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$78","v":72579.19621890565},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G78)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$78","v":18100.14589265786},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P41-'Fund Model'!C78-'Fund Model'!E78","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$78","v":7489.0397049388157},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E77+'Fund Model'!H41-'Fund Model'!H78","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$78","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C41)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$79","v":73979.71200235252},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G79)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$79","v":18488.186575251919},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P42-'Fund Model'!C79-'Fund Model'!E79","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$79","v":7460.2521417562994},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E78+'Fund Model'!H42-'Fund Model'!H79","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$79","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C42)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$80","v":75433.615464819159},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G80)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$80","v":18888.257632182045},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P43-'Fund Model'!C80-'Fund Model'!E80","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$80","v":7430.9362996995569},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E79+'Fund Model'!H43-'Fund Model'!H80","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$80","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C43)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$81","v":76950.657769206868},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!$C$56+SUM('Fund Model'!$G$57:G81)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$81","v":19285.711706947568},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!P44-'Fund Model'!C81-'Fund Model'!E81","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$E$81","v":7401.0740256505924},{"$f":"_xll.RiskOutput(,,1)+'Fund Model'!E80+'Fund Model'!H44-'Fund Model'!H81","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$I$81","v":6.5299999999999997E-2},{"$f":"RiskValStatic('Fund Model'!$L$58)+_xll.RiskNormal('Fund Model'!$L$58,'Fund Model'!$L$59,_xll.RiskCorrmat(RiskXRF('Fund Model'!$K$7:$M$9),1,RiskXRF('Fund Model'!C44)),_xll.RiskStatic('Fund Model'!$L$58))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$85","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!D57:D81)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$85","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C85,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$85","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E85,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$86","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D57)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$86","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C86,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$86","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E86,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$86","v":true},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D57<'Fund Model'!D56)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$86","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G86,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$87","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D58)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$87","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C87,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$87","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E87,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$87","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D58<'Fund Model'!D57)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$87","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G87,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$88","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D59)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$88","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C88,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$88","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E88,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$88","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D59<'Fund Model'!D58)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$88","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G88,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$89","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D60)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$89","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C89,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$89","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E89,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$89","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D60<'Fund Model'!D59)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$89","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G89,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$90","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D61)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$90","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C90,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$90","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E90,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$90","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D61<'Fund Model'!D60)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$90","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G90,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$91","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D62)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$91","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C91,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$91","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E91,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$91","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D62<'Fund Model'!D61)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$91","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G91,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$92","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D63)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$92","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C92,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$92","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E92,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$92","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D63<'Fund Model'!D62)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$92","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G92,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$93","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D64)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$93","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C93,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$93","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E93,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$93","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D64<'Fund Model'!D63)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$93","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G93,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$94","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D65)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$94","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C94,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$94","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E94,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$94","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D65<'Fund Model'!D64)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$94","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G94,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$95","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D66)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$95","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C95,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$95","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E95,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$95","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D66<'Fund Model'!D65)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$95","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G95,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$96","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D67)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$96","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C96,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$96","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E96,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$96","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D67<'Fund Model'!D66)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$96","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G96,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$97","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D68)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$97","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C97,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$97","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E97,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$97","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D68<'Fund Model'!D67)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$97","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G97,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$98","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D69)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$98","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C98,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$98","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E98,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$98","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D69<'Fund Model'!D68)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$98","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G98,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$99","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D70)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$99","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C99,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$99","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E99,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$99","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D70<'Fund Model'!D69)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$99","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G99,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$100","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D71)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$100","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C100,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$100","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E100,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$100","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D71<'Fund Model'!D70)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$100","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G100,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$101","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D72)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$101","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C101,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$101","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E101,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$101","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D72<'Fund Model'!D71)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$101","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G101,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$102","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D73)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$102","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C102,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$102","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E102,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$102","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D73<'Fund Model'!D72)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$102","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G102,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$103","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D74)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$103","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C103,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$103","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E103,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$103","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D74<'Fund Model'!D73)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$103","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G103,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$104","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D75)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$104","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C104,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$104","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E104,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$104","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D75<'Fund Model'!D74)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$104","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G104,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$105","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D76)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$105","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C105,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$105","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E105,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$105","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D76<'Fund Model'!D75)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$105","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G105,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$106","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D77)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$106","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C106,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$106","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E106,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$106","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D77<'Fund Model'!D76)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$106","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G106,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$107","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D78)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$107","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C107,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$107","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E107,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$107","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D78<'Fund Model'!D77)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$107","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G107,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$108","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D79)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$108","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C108,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$108","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E108,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$108","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D79<'Fund Model'!D78)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$108","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G108,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$109","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D80)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$109","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C109,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$109","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E109,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$109","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D80<'Fund Model'!D79)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$109","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G109,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$C$110","v":0},{"$f":"_xll.RiskOutput()+IF(MIN('Fund Model'!$D$57:D81)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$D$110","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!C110,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$F$110","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskTarget('Fund Model'!E110,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$G$110","v":false},{"$f":"_xll.RiskOutput(,,1)+('Fund Model'!D81<'Fund Model'!D80)","v":{"$error":"#NAME?"}},{"$f":"'Fund Model'!$H$110","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskMean('Fund Model'!G110,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$209","v":63},{"$f":"RiskValStatic('Petroleum Model'!C207)+_xll.RiskPertAlt(10%,'Petroleum Model'!C208,\"m.likely\",'Petroleum Model'!C207,90%,'Petroleum Model'!C206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!C204),_xll.RiskStatic('Petroleum Model'!C207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$209","v":64},{"$f":"RiskValStatic('Petroleum Model'!D207)+_xll.RiskPertAlt(10%,'Petroleum Model'!D208,\"m.likely\",'Petroleum Model'!D207,90%,'Petroleum Model'!D206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!D204),_xll.RiskStatic('Petroleum Model'!D207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$209","v":66},{"$f":"RiskValStatic('Petroleum Model'!E207)+_xll.RiskPertAlt(10%,'Petroleum Model'!E208,\"m.likely\",'Petroleum Model'!E207,90%,'Petroleum Model'!E206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!E204),_xll.RiskStatic('Petroleum Model'!E207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$209","v":67},{"$f":"RiskValStatic('Petroleum Model'!F207)+_xll.RiskPertAlt(10%,'Petroleum Model'!F208,\"m.likely\",'Petroleum Model'!F207,90%,'Petroleum Model'!F206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!F204),_xll.RiskStatic('Petroleum Model'!F207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$209","v":69},{"$f":"RiskValStatic('Petroleum Model'!G207)+_xll.RiskPertAlt(10%,'Petroleum Model'!G208,\"m.likely\",'Petroleum Model'!G207,90%,'Petroleum Model'!G206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!G204),_xll.RiskStatic('Petroleum Model'!G207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$209","v":70},{"$f":"RiskValStatic('Petroleum Model'!H207)+_xll.RiskPertAlt(10%,'Petroleum Model'!H208,\"m.likely\",'Petroleum Model'!H207,90%,'Petroleum Model'!H206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!H204),_xll.RiskStatic('Petroleum Model'!H207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$209","v":72},{"$f":"RiskValStatic('Petroleum Model'!I207)+_xll.RiskPertAlt(10%,'Petroleum Model'!I208,\"m.likely\",'Petroleum Model'!I207,90%,'Petroleum Model'!I206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!I204),_xll.RiskStatic('Petroleum Model'!I207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$209","v":74},{"$f":"RiskValStatic('Petroleum Model'!J207)+_xll.RiskPertAlt(10%,'Petroleum Model'!J208,\"m.likely\",'Petroleum Model'!J207,90%,'Petroleum Model'!J206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!J204),_xll.RiskStatic('Petroleum Model'!J207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$209","v":75},{"$f":"RiskValStatic('Petroleum Model'!K207)+_xll.RiskPertAlt(10%,'Petroleum Model'!K208,\"m.likely\",'Petroleum Model'!K207,90%,'Petroleum Model'!K206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!K204),_xll.RiskStatic('Petroleum Model'!K207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$209","v":76.97},{"$f":"RiskValStatic('Petroleum Model'!L207)+_xll.RiskPertAlt(10%,'Petroleum Model'!L208,\"m.likely\",'Petroleum Model'!L207,90%,'Petroleum Model'!L206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!L204),_xll.RiskStatic('Petroleum Model'!L207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$209","v":78.699815867113927},{"$f":"RiskValStatic('Petroleum Model'!M207)+_xll.RiskPertAlt(10%,'Petroleum Model'!M208,\"m.likely\",'Petroleum Model'!M207,90%,'Petroleum Model'!M206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!M204),_xll.RiskStatic('Petroleum Model'!M207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$209","v":80.470561724123982},{"$f":"RiskValStatic('Petroleum Model'!N207)+_xll.RiskPertAlt(10%,'Petroleum Model'!N208,\"m.likely\",'Petroleum Model'!N207,90%,'Petroleum Model'!N206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!N204),_xll.RiskStatic('Petroleum Model'!N207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$209","v":82.281149362916764},{"$f":"RiskValStatic('Petroleum Model'!O207)+_xll.RiskPertAlt(10%,'Petroleum Model'!O208,\"m.likely\",'Petroleum Model'!O207,90%,'Petroleum Model'!O206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!O204),_xll.RiskStatic('Petroleum Model'!O207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$209","v":84.132475223582389},{"$f":"RiskValStatic('Petroleum Model'!P207)+_xll.RiskPertAlt(10%,'Petroleum Model'!P208,\"m.likely\",'Petroleum Model'!P207,90%,'Petroleum Model'!P206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!P204),_xll.RiskStatic('Petroleum Model'!P207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$209","v":86.025455916112989},{"$f":"RiskValStatic('Petroleum Model'!Q207)+_xll.RiskPertAlt(10%,'Petroleum Model'!Q208,\"m.likely\",'Petroleum Model'!Q207,90%,'Petroleum Model'!Q206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!Q204),_xll.RiskStatic('Petroleum Model'!Q207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$209","v":87.961028674225531},{"$f":"RiskValStatic('Petroleum Model'!R207)+_xll.RiskPertAlt(10%,'Petroleum Model'!R208,\"m.likely\",'Petroleum Model'!R207,90%,'Petroleum Model'!R206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!R204),_xll.RiskStatic('Petroleum Model'!R207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$209","v":89.940151819395609},{"$f":"RiskValStatic('Petroleum Model'!S207)+_xll.RiskPertAlt(10%,'Petroleum Model'!S208,\"m.likely\",'Petroleum Model'!S207,90%,'Petroleum Model'!S206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!S204),_xll.RiskStatic('Petroleum Model'!S207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$209","v":91.963805235332003},{"$f":"RiskValStatic('Petroleum Model'!T207)+_xll.RiskPertAlt(10%,'Petroleum Model'!T208,\"m.likely\",'Petroleum Model'!T207,90%,'Petroleum Model'!T206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!T204),_xll.RiskStatic('Petroleum Model'!T207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$209","v":94.032990853126975},{"$f":"RiskValStatic('Petroleum Model'!U207)+_xll.RiskPertAlt(10%,'Petroleum Model'!U208,\"m.likely\",'Petroleum Model'!U207,90%,'Petroleum Model'!U206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!U204),_xll.RiskStatic('Petroleum Model'!U207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$209","v":96.148733147322332},{"$f":"RiskValStatic('Petroleum Model'!V207)+_xll.RiskPertAlt(10%,'Petroleum Model'!V208,\"m.likely\",'Petroleum Model'!V207,90%,'Petroleum Model'!V206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!V204),_xll.RiskStatic('Petroleum Model'!V207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$209","v":98.312079643137082},{"$f":"RiskValStatic('Petroleum Model'!W207)+_xll.RiskPertAlt(10%,'Petroleum Model'!W208,\"m.likely\",'Petroleum Model'!W207,90%,'Petroleum Model'!W206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!W204),_xll.RiskStatic('Petroleum Model'!W207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$209","v":100.52410143510767},{"$f":"RiskValStatic('Petroleum Model'!X207)+_xll.RiskPertAlt(10%,'Petroleum Model'!X208,\"m.likely\",'Petroleum Model'!X207,90%,'Petroleum Model'!X206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!X204),_xll.RiskStatic('Petroleum Model'!X207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$209","v":102.78589371739758},{"$f":"RiskValStatic('Petroleum Model'!Y207)+_xll.RiskPertAlt(10%,'Petroleum Model'!Y208,\"m.likely\",'Petroleum Model'!Y207,90%,'Petroleum Model'!Y206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!Y204),_xll.RiskStatic('Petroleum Model'!Y207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$209","v":105.09857632603902},{"$f":"RiskValStatic('Petroleum Model'!Z207)+_xll.RiskPertAlt(10%,'Petroleum Model'!Z208,\"m.likely\",'Petroleum Model'!Z207,90%,'Petroleum Model'!Z206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!Z204),_xll.RiskStatic('Petroleum Model'!Z207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$209","v":107.4632942933749},{"$f":"RiskValStatic('Petroleum Model'!AA207)+_xll.RiskPertAlt(10%,'Petroleum Model'!AA208,\"m.likely\",'Petroleum Model'!AA207,90%,'Petroleum Model'!AA206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!AA204),_xll.RiskStatic('Petroleum Model'!AA207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$209","v":109.88121841497583},{"$f":"RiskValStatic('Petroleum Model'!AB207)+_xll.RiskPertAlt(10%,'Petroleum Model'!AB208,\"m.likely\",'Petroleum Model'!AB207,90%,'Petroleum Model'!AB206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!AB204),_xll.RiskStatic('Petroleum Model'!AB207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$209","v":112.35354582931279},{"$f":"RiskValStatic('Petroleum Model'!AC207)+_xll.RiskPertAlt(10%,'Petroleum Model'!AC208,\"m.likely\",'Petroleum Model'!AC207,90%,'Petroleum Model'!AC206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!AC204),_xll.RiskStatic('Petroleum Model'!AC207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$209","v":114.88150061047233},{"$f":"RiskValStatic('Petroleum Model'!AD207)+_xll.RiskPertAlt(10%,'Petroleum Model'!AD208,\"m.likely\",'Petroleum Model'!AD207,90%,'Petroleum Model'!AD206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!AD204),_xll.RiskStatic('Petroleum Model'!AD207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$209","v":117.46633437420795},{"$f":"RiskValStatic('Petroleum Model'!AE207)+_xll.RiskPertAlt(10%,'Petroleum Model'!AE208,\"m.likely\",'Petroleum Model'!AE207,90%,'Petroleum Model'!AE206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!AE204),_xll.RiskStatic('Petroleum Model'!AE207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$209","v":120.10932689762762},{"$f":"RiskValStatic('Petroleum Model'!AF207)+_xll.RiskPertAlt(10%,'Petroleum Model'!AF208,\"m.likely\",'Petroleum Model'!AF207,90%,'Petroleum Model'!AF206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!AF204),_xll.RiskStatic('Petroleum Model'!AF207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$209","v":122.81178675282425},{"$f":"RiskValStatic('Petroleum Model'!AG207)+_xll.RiskPertAlt(10%,'Petroleum Model'!AG208,\"m.likely\",'Petroleum Model'!AG207,90%,'Petroleum Model'!AG206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!AG204),_xll.RiskStatic('Petroleum Model'!AG207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$209","v":125.57505195476278},{"$f":"RiskValStatic('Petroleum Model'!AH207)+_xll.RiskPertAlt(10%,'Petroleum Model'!AH208,\"m.likely\",'Petroleum Model'!AH207,90%,'Petroleum Model'!AH206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,'Petroleum Model'!AH204),_xll.RiskStatic('Petroleum Model'!AH207))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$215","v":0.52730358720000003},{"$f":"MAX(0,RiskValStatic(0.5273035872)+_xll.RiskTheoPercentile('Petroleum Model'!C217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$215","v":0.53705176239999997},{"$f":"MAX(0,RiskValStatic(0.5370517624)+_xll.RiskTheoPercentile('Petroleum Model'!D217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$215","v":0.52473072730000003},{"$f":"MAX(0,RiskValStatic(0.5247307273)+_xll.RiskTheoPercentile('Petroleum Model'!E217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$215","v":0.50786130380000005},{"$f":"MAX(0,RiskValStatic(0.5078613038)+_xll.RiskTheoPercentile('Petroleum Model'!F217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$215","v":0.49806430670000001},{"$f":"MAX(0,RiskValStatic(0.4980643067)+_xll.RiskTheoPercentile('Petroleum Model'!G217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$215","v":0.4981762643},{"$f":"MAX(0,RiskValStatic(0.4981762643)+_xll.RiskTheoPercentile('Petroleum Model'!H217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$215","v":0.50316590520000004},{"$f":"MAX(0,RiskValStatic(0.5031659052)+_xll.RiskTheoPercentile('Petroleum Model'!I217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$215","v":0.50531780420000005},{"$f":"MAX(0,RiskValStatic(0.5053178042)+_xll.RiskTheoPercentile('Petroleum Model'!J217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$215","v":0.50431150179999995},{"$f":"MAX(0,RiskValStatic(0.5043115018)+_xll.RiskTheoPercentile('Petroleum Model'!K217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$215","v":0.50201897529999995},{"$f":"MAX(0,RiskValStatic(0.5020189753)+_xll.RiskTheoPercentile('Petroleum Model'!L217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$215","v":0.49894690180000001},{"$f":"MAX(0,RiskValStatic(0.4989469018)+_xll.RiskTheoPercentile('Petroleum Model'!M217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$215","v":0.49481785160000002},{"$f":"MAX(0,RiskValStatic(0.4948178516)+_xll.RiskTheoPercentile('Petroleum Model'!N217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$215","v":0.49035171830000002},{"$f":"MAX(0,RiskValStatic(0.4903517183)+_xll.RiskTheoPercentile('Petroleum Model'!O217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$215","v":0.48552177260000001},{"$f":"MAX(0,RiskValStatic(0.4855217726)+_xll.RiskTheoPercentile('Petroleum Model'!P217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$215","v":0.47779550269999999},{"$f":"MAX(0,RiskValStatic(0.4777955027)+_xll.RiskTheoPercentile('Petroleum Model'!Q217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$215","v":0.46710130919999998},{"$f":"MAX(0,RiskValStatic(0.4671013092)+_xll.RiskTheoPercentile('Petroleum Model'!R217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$215","v":0.45639219730000002},{"$f":"MAX(0,RiskValStatic(0.4563921973)+_xll.RiskTheoPercentile('Petroleum Model'!S217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$215","v":0.4469318283},{"$f":"MAX(0,RiskValStatic(0.4469318283)+_xll.RiskTheoPercentile('Petroleum Model'!T217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$215","v":0.43754335849999998},{"$f":"MAX(0,RiskValStatic(0.4375433585)+_xll.RiskTheoPercentile('Petroleum Model'!U217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$215","v":0.43062629029999999},{"$f":"MAX(0,RiskValStatic(0.4306262903)+_xll.RiskTheoPercentile('Petroleum Model'!V217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$215","v":0.4247813459},{"$f":"MAX(0,RiskValStatic(0.4247813459)+_xll.RiskTheoPercentile('Petroleum Model'!W217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$215","v":0.41936720960000001},{"$f":"MAX(0,RiskValStatic(0.4193672096)+_xll.RiskTheoPercentile('Petroleum Model'!X217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$215","v":0.41433599539999999},{"$f":"MAX(0,RiskValStatic(0.4143359954)+_xll.RiskTheoPercentile('Petroleum Model'!Y217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$215","v":0.40964588289999998},{"$f":"MAX(0,RiskValStatic(0.4096458829)+_xll.RiskTheoPercentile('Petroleum Model'!Z217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$215","v":0.40526021940000001},{"$f":"MAX(0,RiskValStatic(0.4052602194)+_xll.RiskTheoPercentile('Petroleum Model'!AA217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$215","v":0.4011467863},{"$f":"MAX(0,RiskValStatic(0.4011467863)+_xll.RiskTheoPercentile('Petroleum Model'!AB217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$215","v":0.3972771927},{"$f":"MAX(0,RiskValStatic(0.3972771927)+_xll.RiskTheoPercentile('Petroleum Model'!AC217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$215","v":0.39362636870000001},{"$f":"MAX(0,RiskValStatic(0.3936263687)+_xll.RiskTheoPercentile('Petroleum Model'!AD217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$215","v":0.3901721373},{"$f":"MAX(0,RiskValStatic(0.3901721373)+_xll.RiskTheoPercentile('Petroleum Model'!AE217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$215","v":0.38689485039999999},{"$f":"MAX(0,RiskValStatic(0.3868948504)+_xll.RiskTheoPercentile('Petroleum Model'!AF217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$215","v":0.38377707620000001},{"$f":"MAX(0,RiskValStatic(0.3837770762)+_xll.RiskTheoPercentile('Petroleum Model'!AG217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$215","v":0.3808033307},{"$f":"MAX(0,RiskValStatic(0.3808033307)+_xll.RiskTheoPercentile('Petroleum Model'!AH217,'Petroleum Model'!$C$216))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$216","v":0.5},{"$f":"RiskValStatic(0.5)+_xll.RiskUniform(0,1)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$217","v":0.52750759970000005},{"$f":"RiskValStatic(0.5275075997)+_xll.RiskPert('Petroleum Model'!C214,'Petroleum Model'!C213,'Petroleum Model'!C212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$217","v":0.53733366069999999},{"$f":"RiskValStatic(0.5373336607)+_xll.RiskPert('Petroleum Model'!D214,'Petroleum Model'!D213,'Petroleum Model'!D212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$217","v":0.52455399800000002},{"$f":"RiskValStatic(0.524553998)+_xll.RiskPert('Petroleum Model'!E214,'Petroleum Model'!E213,'Petroleum Model'!E212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$217","v":0.50758865710000001},{"$f":"RiskValStatic(0.5075886571)+_xll.RiskPert('Petroleum Model'!F214,'Petroleum Model'!F213,'Petroleum Model'!F212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$217","v":0.49841266740000001},{"$f":"RiskValStatic(0.4984126674)+_xll.RiskPert('Petroleum Model'!G214,'Petroleum Model'!G213,'Petroleum Model'!G212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$217","v":0.49950134099999999},{"$f":"RiskValStatic(0.499501341)+_xll.RiskPert('Petroleum Model'!H214,'Petroleum Model'!H213,'Petroleum Model'!H212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$217","v":0.50559697969999995},{"$f":"RiskValStatic(0.5055969797)+_xll.RiskPert('Petroleum Model'!I214,'Petroleum Model'!I213,'Petroleum Model'!I212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$217","v":0.50823599149999998},{"$f":"RiskValStatic(0.5082359915)+_xll.RiskPert('Petroleum Model'!J214,'Petroleum Model'!J213,'Petroleum Model'!J212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$217","v":0.50778792770000003},{"$f":"RiskValStatic(0.5077879277)+_xll.RiskPert('Petroleum Model'!K214,'Petroleum Model'!K213,'Petroleum Model'!K212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$217","v":0.50585873120000002},{"$f":"RiskValStatic(0.5058587312)+_xll.RiskPert('Petroleum Model'!L214,'Petroleum Model'!L213,'Petroleum Model'!L212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$217","v":0.50303373890000003},{"$f":"RiskValStatic(0.5030337389)+_xll.RiskPert('Petroleum Model'!M214,'Petroleum Model'!M213,'Petroleum Model'!M212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$217","v":0.49896699849999998},{"$f":"RiskValStatic(0.4989669985)+_xll.RiskPert('Petroleum Model'!N214,'Petroleum Model'!N213,'Petroleum Model'!N212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$217","v":0.49455231329999999},{"$f":"RiskValStatic(0.4945523133)+_xll.RiskPert('Petroleum Model'!O214,'Petroleum Model'!O213,'Petroleum Model'!O212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$217","v":0.48972595050000001},{"$f":"RiskValStatic(0.4897259505)+_xll.RiskPert('Petroleum Model'!P214,'Petroleum Model'!P213,'Petroleum Model'!P212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$217","v":0.48173820499999997},{"$f":"RiskValStatic(0.481738205)+_xll.RiskPert('Petroleum Model'!Q214,'Petroleum Model'!Q213,'Petroleum Model'!Q212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$217","v":0.47055871110000003},{"$f":"RiskValStatic(0.4705587111)+_xll.RiskPert('Petroleum Model'!R214,'Petroleum Model'!R213,'Petroleum Model'!R212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$217","v":0.45927834270000001},{"$f":"RiskValStatic(0.4592783427)+_xll.RiskPert('Petroleum Model'!S214,'Petroleum Model'!S213,'Petroleum Model'!S212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$217","v":0.44938005609999998},{"$f":"RiskValStatic(0.4493800561)+_xll.RiskPert('Petroleum Model'!T214,'Petroleum Model'!T213,'Petroleum Model'!T212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$217","v":0.43965022850000002},{"$f":"RiskValStatic(0.4396502285)+_xll.RiskPert('Petroleum Model'!U214,'Petroleum Model'!U213,'Petroleum Model'!U212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$217","v":0.43269985300000002},{"$f":"RiskValStatic(0.432699853)+_xll.RiskPert('Petroleum Model'!V214,'Petroleum Model'!V213,'Petroleum Model'!V212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$217","v":0.42682676390000002},{"$f":"RiskValStatic(0.4268267639)+_xll.RiskPert('Petroleum Model'!W214,'Petroleum Model'!W213,'Petroleum Model'!W212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$217","v":0.42138655739999997},{"$f":"RiskValStatic(0.4213865574)+_xll.RiskPert('Petroleum Model'!X214,'Petroleum Model'!X213,'Petroleum Model'!X212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$217","v":0.4163311167},{"$f":"RiskValStatic(0.4163311167)+_xll.RiskPert('Petroleum Model'!Y214,'Petroleum Model'!Y213,'Petroleum Model'!Y212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$217","v":0.41161842030000001},{"$f":"RiskValStatic(0.4116184203)+_xll.RiskPert('Petroleum Model'!Z214,'Petroleum Model'!Z213,'Petroleum Model'!Z212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$217","v":0.4072116388},{"$f":"RiskValStatic(0.4072116388)+_xll.RiskPert('Petroleum Model'!AA214,'Petroleum Model'!AA213,'Petroleum Model'!AA212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$217","v":0.4030783986},{"$f":"RiskValStatic(0.4030783986)+_xll.RiskPert('Petroleum Model'!AB214,'Petroleum Model'!AB213,'Petroleum Model'!AB212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$217","v":0.39919017210000002},{"$f":"RiskValStatic(0.3991901721)+_xll.RiskPert('Petroleum Model'!AC214,'Petroleum Model'!AC213,'Petroleum Model'!AC212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$217","v":0.39552176849999998},{"$f":"RiskValStatic(0.3955217685)+_xll.RiskPert('Petroleum Model'!AD214,'Petroleum Model'!AD213,'Petroleum Model'!AD212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$217","v":0.39205090419999999},{"$f":"RiskValStatic(0.3920509042)+_xll.RiskPert('Petroleum Model'!AE214,'Petroleum Model'!AE213,'Petroleum Model'!AE212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$217","v":0.3887578364},{"$f":"RiskValStatic(0.3887578364)+_xll.RiskPert('Petroleum Model'!AF214,'Petroleum Model'!AF213,'Petroleum Model'!AF212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$217","v":0.38562504939999998},{"$f":"RiskValStatic(0.3856250494)+_xll.RiskPert('Petroleum Model'!AG214,'Petroleum Model'!AG213,'Petroleum Model'!AG212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$217","v":0.38263698470000002},{"$f":"RiskValStatic(0.3826369847)+_xll.RiskPert('Petroleum Model'!AH214,'Petroleum Model'!AH213,'Petroleum Model'!AH212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$220","v":432.19465241251453},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!C118 + 'Petroleum Model'!C461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$220","v":447.94067219436437},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!D118 + 'Petroleum Model'!D461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$220","v":472.20813464732589},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!E118 + 'Petroleum Model'!E461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$220","v":472.84566954872912},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!F118 + 'Petroleum Model'!F461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$220","v":509.21224909153665},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!G118 + 'Petroleum Model'!G461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$220","v":550.00735922432568},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!H118 + 'Petroleum Model'!H461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$220","v":653.19488378095355},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!I118 + 'Petroleum Model'!I461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$220","v":754.20899389689919},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!J118 + 'Petroleum Model'!J461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$220","v":766.50508490907089},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!K118 + 'Petroleum Model'!K461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$220","v":814.40945871832969},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!L118 + 'Petroleum Model'!L461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$220","v":872.00042130906672},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!M118 + 'Petroleum Model'!M461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$220","v":905.67890776712079},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!N118 + 'Petroleum Model'!N461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$220","v":924.21832512476658},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!O118 + 'Petroleum Model'!O461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$220","v":969.31722561034019},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!P118 + 'Petroleum Model'!P461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$220","v":983.24099984698012},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!Q118 + 'Petroleum Model'!Q461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$220","v":995.72461664807668},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!R118 + 'Petroleum Model'!R461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$220","v":1008.7269531431436},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!S118 + 'Petroleum Model'!S461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$220","v":1090.324937435741},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!T118 + 'Petroleum Model'!T461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$220","v":1154.8007179482399},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!U118 + 'Petroleum Model'!U461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$220","v":1202.2368864711577},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!V118 + 'Petroleum Model'!V461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$220","v":1251.9207333275508},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!W118 + 'Petroleum Model'!W461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$220","v":1321.7563796616396},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!X118 + 'Petroleum Model'!X461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$220","v":1422.2872489287029},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!Y118 + 'Petroleum Model'!Y461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$220","v":1529.6940283173969},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!Z118 + 'Petroleum Model'!Z461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$220","v":1620.3688622742268},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AA118 + 'Petroleum Model'!AA461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$220","v":1734.2479646839336},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AB118 + 'Petroleum Model'!AB461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$220","v":1833.0837044835675},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AC118 + 'Petroleum Model'!AC461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$220","v":1956.5304190892871},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AD118 + 'Petroleum Model'!AD461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$220","v":2019.6116646998644},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AE118 + 'Petroleum Model'!AE461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$220","v":2095.1534039136868},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AF118 + 'Petroleum Model'!AF461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$220","v":2208.8573731711167},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AG118 + 'Petroleum Model'!AG461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$220","v":2320.4969253929617},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AH118 + 'Petroleum Model'!AH461,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$221","v":1291.1103616649621},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!C54+'Petroleum Model'!C99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$221","v":1242.1631146181567},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!D54+'Petroleum Model'!D99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$221","v":1249.3025053320403},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!E54+'Petroleum Model'!E99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$221","v":1235.4360561251956},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!F54+'Petroleum Model'!F99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$221","v":1254.2830790717462},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!G54+'Petroleum Model'!G99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$221","v":1286.0427758946291},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!H54+'Petroleum Model'!H99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$221","v":1346.772621156839},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!I54+'Petroleum Model'!I99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$221","v":1403.8359822053087},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!J54+'Petroleum Model'!J99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$221","v":1431.0714791839912},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!K54+'Petroleum Model'!K99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$221","v":1476.9483079118966},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!L54+'Petroleum Model'!L99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$221","v":1506.0973348309442},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!M54+'Petroleum Model'!M99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$221","v":1537.908287022575},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!N54+'Petroleum Model'!N99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$221","v":1567.1488074354372},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!O54+'Petroleum Model'!O99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$221","v":1597.8345016825212},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!P54+'Petroleum Model'!P99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$221","v":1606.9767913213489},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!Q54+'Petroleum Model'!Q99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$221","v":1607.1462612385828},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!R54+'Petroleum Model'!R99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$221","v":1604.5663465387154},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!S54+'Petroleum Model'!S99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$221","v":1611.3625057665577},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!T54+'Petroleum Model'!T99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$221","v":1610.6563972255592},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!U54+'Petroleum Model'!U99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$221","v":1621.6022476415003},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!V54+'Petroleum Model'!V99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$221","v":1639.0357354288731},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!W54+'Petroleum Model'!W99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$221","v":1664.9829760356656},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!X54+'Petroleum Model'!X99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$221","v":1686.0746312419897},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!Y54+'Petroleum Model'!Y99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$221","v":1716.8211438017602},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!Z54+'Petroleum Model'!Z99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$221","v":1754.2552123598221},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AA54+'Petroleum Model'!AA99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$221","v":1800.647486551519},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AB54+'Petroleum Model'!AB99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$221","v":1822.7464193101866},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AC54+'Petroleum Model'!AC99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$221","v":1850.2813342108186},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AD54+'Petroleum Model'!AD99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$221","v":1879.7206210405352},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AE54+'Petroleum Model'!AE99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$221","v":1914.8371208402134},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AF54+'Petroleum Model'!AF99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$221","v":1940.5985752375416},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AG54+'Petroleum Model'!AG99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$221","v":1972.7055528823312},{"$f":"_xll.RiskOutput()+IFERROR('Petroleum Model'!AH54+'Petroleum Model'!AH99,0)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$225","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$225","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$225","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$225","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$225","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$225","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$225","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$225","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$225","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$225","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$225","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$225","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$225","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$225","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$225","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$225","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$225","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$225","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$225","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$225","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$225","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$225","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$225","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$225","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$225","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$225","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$225","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$225","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$225","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$225","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$225","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$225","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B225)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$226","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$226","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$226","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$226","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$226","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$226","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$226","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$226","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$226","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$226","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$226","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$226","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$226","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$226","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$226","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$226","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$226","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$226","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$226","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$226","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$226","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$226","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$226","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$226","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$226","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$226","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$226","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$226","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$226","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$226","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$226","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$226","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B226)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$227","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$227","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$227","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$227","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$227","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$227","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$227","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$227","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$227","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$227","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$227","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$227","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$227","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$227","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$227","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$227","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$227","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$227","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$227","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$227","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$227","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$227","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$227","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$227","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$227","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$227","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$227","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$227","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$227","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$227","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$227","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$227","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B227)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$228","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$228","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$228","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$228","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$228","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$228","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$228","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$228","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$228","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$228","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$228","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$228","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$228","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$228","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$228","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$228","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$228","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$228","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$228","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$228","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$228","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$228","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$228","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$228","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$228","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$228","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$228","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$228","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$228","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$228","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$228","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$228","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B228)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$229","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$229","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$229","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$229","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$229","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$229","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$229","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$229","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$229","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$229","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$229","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$229","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$229","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$229","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$229","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$229","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$229","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$229","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$229","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$229","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$229","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$229","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$229","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$229","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$229","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$229","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$229","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$229","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$229","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$229","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$229","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$229","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B229)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$230","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$230","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$230","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$230","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$230","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$230","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$230","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$230","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$230","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$230","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$230","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$230","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$230","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$230","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$230","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$230","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$230","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$230","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$230","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$230","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$230","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$230","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$230","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$230","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$230","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$230","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$230","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$230","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$230","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$230","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$230","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$230","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B230)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$231","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$231","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$231","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$231","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$231","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$231","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$231","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$231","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$231","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$231","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$231","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$231","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$231","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$231","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$231","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$231","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$231","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$231","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$231","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$231","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$231","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$231","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$231","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$231","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$231","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$231","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$231","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$231","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$231","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$231","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$231","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$231","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B231)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$232","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$232","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$232","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$232","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$232","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$232","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$232","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$232","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$232","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$232","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$232","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$232","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$232","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$232","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$232","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$232","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$232","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$232","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$232","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$232","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$232","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$232","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$232","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$232","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$232","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$232","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$232","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$232","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$232","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$232","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$232","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$232","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B232)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$233","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskPercentile('Petroleum Model'!C$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$233","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskPercentile('Petroleum Model'!D$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$233","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskPercentile('Petroleum Model'!E$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$233","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskPercentile('Petroleum Model'!F$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$233","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskPercentile('Petroleum Model'!G$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$233","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskPercentile('Petroleum Model'!H$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$233","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskPercentile('Petroleum Model'!I$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$233","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskPercentile('Petroleum Model'!J$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$233","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskPercentile('Petroleum Model'!K$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$233","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskPercentile('Petroleum Model'!L$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$233","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskPercentile('Petroleum Model'!M$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$233","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskPercentile('Petroleum Model'!N$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$233","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskPercentile('Petroleum Model'!O$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$233","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskPercentile('Petroleum Model'!P$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$233","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskPercentile('Petroleum Model'!Q$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$233","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskPercentile('Petroleum Model'!R$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$233","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskPercentile('Petroleum Model'!S$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$233","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskPercentile('Petroleum Model'!T$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$233","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskPercentile('Petroleum Model'!U$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$233","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskPercentile('Petroleum Model'!V$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$233","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskPercentile('Petroleum Model'!W$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$233","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskPercentile('Petroleum Model'!X$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$233","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskPercentile('Petroleum Model'!Y$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$233","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskPercentile('Petroleum Model'!Z$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$233","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskPercentile('Petroleum Model'!AA$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$233","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskPercentile('Petroleum Model'!AB$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$233","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskPercentile('Petroleum Model'!AC$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$233","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskPercentile('Petroleum Model'!AD$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$233","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskPercentile('Petroleum Model'!AE$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$233","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskPercentile('Petroleum Model'!AF$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$233","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskPercentile('Petroleum Model'!AG$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$233","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskPercentile('Petroleum Model'!AH$220,'Petroleum Model'!$B233)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$234","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskMean('Petroleum Model'!C220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$234","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskMean('Petroleum Model'!D220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$234","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskMean('Petroleum Model'!E220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$234","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskMean('Petroleum Model'!F220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$234","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskMean('Petroleum Model'!G220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$234","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskMean('Petroleum Model'!H220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$234","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskMean('Petroleum Model'!I220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$234","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskMean('Petroleum Model'!J220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$234","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskMean('Petroleum Model'!K220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$234","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskMean('Petroleum Model'!L220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$234","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskMean('Petroleum Model'!M220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$234","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskMean('Petroleum Model'!N220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$234","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskMean('Petroleum Model'!O220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$234","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskMean('Petroleum Model'!P220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$234","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskMean('Petroleum Model'!Q220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$234","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskMean('Petroleum Model'!R220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$234","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskMean('Petroleum Model'!S220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$234","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskMean('Petroleum Model'!T220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$234","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskMean('Petroleum Model'!U220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$234","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskMean('Petroleum Model'!V220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$234","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskMean('Petroleum Model'!W220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$234","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskMean('Petroleum Model'!X220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$234","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskMean('Petroleum Model'!Y220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$234","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskMean('Petroleum Model'!Z220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$234","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskMean('Petroleum Model'!AA220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$234","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskMean('Petroleum Model'!AB220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$234","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskMean('Petroleum Model'!AC220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$234","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskMean('Petroleum Model'!AD220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$234","v":2019.6116649999999},{"$f":"RiskValStatic(2019.611665)+_xll.RiskMean('Petroleum Model'!AE220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$234","v":2095.1534029999998},{"$f":"RiskValStatic(2095.153403)+_xll.RiskMean('Petroleum Model'!AF220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$234","v":2208.8573729999998},{"$f":"RiskValStatic(2208.857373)+_xll.RiskMean('Petroleum Model'!AG220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$234","v":2320.4969249999999},{"$f":"RiskValStatic(2320.496925)+_xll.RiskMean('Petroleum Model'!AH220)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$237","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$237","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$237","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$237","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$237","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$237","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$237","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$237","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$237","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$237","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$237","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$237","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$237","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$237","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$237","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$237","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$237","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$237","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$237","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$237","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$237","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$237","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$237","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$237","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$237","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$237","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$237","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$237","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$237","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$237","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$237","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$237","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B237)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$238","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$238","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$238","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$238","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$238","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$238","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$238","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$238","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$238","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$238","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$238","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$238","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$238","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$238","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$238","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$238","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$238","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$238","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$238","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$238","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$238","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$238","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$238","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$238","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$238","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$238","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$238","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$238","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$238","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$238","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$238","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$238","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B238)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$239","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$239","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$239","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$239","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$239","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$239","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$239","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$239","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$239","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$239","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$239","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$239","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$239","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$239","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$239","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$239","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$239","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$239","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$239","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$239","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$239","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$239","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$239","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$239","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$239","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$239","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$239","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$239","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$239","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$239","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$239","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$239","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B239)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$240","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$240","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$240","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$240","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$240","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$240","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$240","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$240","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$240","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$240","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$240","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$240","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$240","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$240","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$240","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$240","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$240","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$240","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$240","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$240","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$240","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$240","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$240","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$240","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$240","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$240","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$240","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$240","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$240","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$240","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$240","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$240","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B240)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$241","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$241","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$241","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$241","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$241","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$241","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$241","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$241","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$241","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$241","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$241","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$241","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$241","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$241","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$241","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$241","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$241","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$241","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$241","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$241","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$241","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$241","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$241","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$241","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$241","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$241","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$241","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$241","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$241","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$241","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$241","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$241","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B241)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$242","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$242","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$242","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$242","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$242","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$242","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$242","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$242","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$242","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$242","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$242","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$242","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$242","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$242","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$242","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$242","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$242","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$242","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$242","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$242","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$242","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$242","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$242","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$242","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$242","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$242","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$242","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$242","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$242","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$242","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$242","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$242","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B242)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$243","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$243","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$243","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$243","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$243","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$243","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$243","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$243","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$243","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$243","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$243","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$243","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$243","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$243","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$243","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$243","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$243","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$243","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$243","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$243","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$243","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$243","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$243","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$243","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$243","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$243","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$243","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$243","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$243","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$243","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$243","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$243","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B243)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$244","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$244","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$244","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$244","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$244","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$244","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$244","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$244","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$244","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$244","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$244","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$244","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$244","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$244","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$244","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$244","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$244","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$244","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$244","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$244","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$244","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$244","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$244","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$244","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$244","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$244","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$244","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$244","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$244","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$244","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$244","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$244","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B244)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$245","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskPercentile('Petroleum Model'!C$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$245","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskPercentile('Petroleum Model'!D$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$245","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskPercentile('Petroleum Model'!E$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$245","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskPercentile('Petroleum Model'!F$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$245","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskPercentile('Petroleum Model'!G$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$245","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskPercentile('Petroleum Model'!H$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$245","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskPercentile('Petroleum Model'!I$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$245","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskPercentile('Petroleum Model'!J$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$245","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskPercentile('Petroleum Model'!K$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$245","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskPercentile('Petroleum Model'!L$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$245","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskPercentile('Petroleum Model'!M$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$245","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskPercentile('Petroleum Model'!N$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$245","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskPercentile('Petroleum Model'!O$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$245","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskPercentile('Petroleum Model'!P$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$245","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskPercentile('Petroleum Model'!Q$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$245","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskPercentile('Petroleum Model'!R$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$245","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskPercentile('Petroleum Model'!S$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$245","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskPercentile('Petroleum Model'!T$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$245","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskPercentile('Petroleum Model'!U$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$245","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskPercentile('Petroleum Model'!V$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$245","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskPercentile('Petroleum Model'!W$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$245","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskPercentile('Petroleum Model'!X$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$245","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskPercentile('Petroleum Model'!Y$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$245","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskPercentile('Petroleum Model'!Z$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$245","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskPercentile('Petroleum Model'!AA$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$245","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskPercentile('Petroleum Model'!AB$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$245","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskPercentile('Petroleum Model'!AC$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$245","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskPercentile('Petroleum Model'!AD$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$245","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskPercentile('Petroleum Model'!AE$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$245","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskPercentile('Petroleum Model'!AF$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$245","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskPercentile('Petroleum Model'!AG$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$245","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskPercentile('Petroleum Model'!AH$221,'Petroleum Model'!$B245)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$C$246","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskMean('Petroleum Model'!C221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$246","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskMean('Petroleum Model'!D221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$246","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskMean('Petroleum Model'!E221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$246","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskMean('Petroleum Model'!F221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$G$246","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskMean('Petroleum Model'!G221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$H$246","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskMean('Petroleum Model'!H221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$I$246","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskMean('Petroleum Model'!I221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$J$246","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskMean('Petroleum Model'!J221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$K$246","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskMean('Petroleum Model'!K221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$246","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskMean('Petroleum Model'!L221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$246","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskMean('Petroleum Model'!M221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$N$246","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskMean('Petroleum Model'!N221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$O$246","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskMean('Petroleum Model'!O221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$P$246","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskMean('Petroleum Model'!P221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Q$246","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskMean('Petroleum Model'!Q221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$R$246","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskMean('Petroleum Model'!R221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$S$246","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskMean('Petroleum Model'!S221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$T$246","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskMean('Petroleum Model'!T221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$U$246","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskMean('Petroleum Model'!U221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$V$246","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskMean('Petroleum Model'!V221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$W$246","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskMean('Petroleum Model'!W221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$X$246","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskMean('Petroleum Model'!X221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Y$246","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskMean('Petroleum Model'!Y221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$Z$246","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskMean('Petroleum Model'!Z221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AA$246","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskMean('Petroleum Model'!AA221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AB$246","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskMean('Petroleum Model'!AB221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AC$246","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskMean('Petroleum Model'!AC221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AD$246","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskMean('Petroleum Model'!AD221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AE$246","v":1879.7206209999999},{"$f":"RiskValStatic(1879.720621)+_xll.RiskMean('Petroleum Model'!AE221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AF$246","v":1914.837121},{"$f":"RiskValStatic(1914.837121)+_xll.RiskMean('Petroleum Model'!AF221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AG$246","v":1940.598575},{"$f":"RiskValStatic(1940.598575)+_xll.RiskMean('Petroleum Model'!AG221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$AH$246","v":1972.705553},{"$f":"RiskValStatic(1972.705553)+_xll.RiskMean('Petroleum Model'!AH221)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$305","v":1291.1103616649621},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J305,'Petroleum Model'!H305))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C305-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J305,'Petroleum Model'!H305)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$305","v":432.19465241251453},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K305,'Petroleum Model'!I305))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C305-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K305,'Petroleum Model'!I305)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$305","v":1394.0718718529113},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E305+'Petroleum Model'!D305*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$305","v":1291.1103619999999},{"$f":"RiskValStatic(1291.110362)+_xll.RiskMean('Petroleum Model'!D305)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$305","v":432.19465259999998},{"$f":"RiskValStatic(432.1946526)+_xll.RiskMean('Petroleum Model'!E305)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$306","v":1242.1631146181567},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J306,'Petroleum Model'!H306))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C306-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J306,'Petroleum Model'!H306)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$306","v":447.94067219436437},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K306,'Petroleum Model'!I306))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C306-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K306,'Petroleum Model'!I306)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$306","v":1373.3521925848911},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E306+'Petroleum Model'!D306*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$306","v":1242.1631150000001},{"$f":"RiskValStatic(1242.163115)+_xll.RiskMean('Petroleum Model'!D306)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$306","v":447.94067230000002},{"$f":"RiskValStatic(447.9406723)+_xll.RiskMean('Petroleum Model'!E306)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$307","v":1249.3025053320403},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J307,'Petroleum Model'!H307))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C307-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J307,'Petroleum Model'!H307)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$307","v":472.20813464732589},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K307,'Petroleum Model'!I307))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C307-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K307,'Petroleum Model'!I307)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$307","v":1402.938501119696},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E307+'Petroleum Model'!D307*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$307","v":1249.3025050000001},{"$f":"RiskValStatic(1249.302505)+_xll.RiskMean('Petroleum Model'!D307)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$307","v":472.20813470000002},{"$f":"RiskValStatic(472.2081347)+_xll.RiskMean('Petroleum Model'!E307)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$308","v":1235.4360561251956},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J308,'Petroleum Model'!H308))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C308-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J308,'Petroleum Model'!H308)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$308","v":472.84566954872912},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K308,'Petroleum Model'!I308))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C308-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K308,'Petroleum Model'!I308)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$308","v":1393.2455313619998},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E308+'Petroleum Model'!D308*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$308","v":1235.436056},{"$f":"RiskValStatic(1235.436056)+_xll.RiskMean('Petroleum Model'!D308)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$308","v":472.84566960000001},{"$f":"RiskValStatic(472.8456696)+_xll.RiskMean('Petroleum Model'!E308)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$309","v":1254.2830790717462},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J309,'Petroleum Model'!H309))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C309-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J309,'Petroleum Model'!H309)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$309","v":509.21224909153665},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K309,'Petroleum Model'!I309))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C309-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K309,'Petroleum Model'!I309)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$309","v":1443.6531429999875},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E309+'Petroleum Model'!D309*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$309","v":1254.283079},{"$f":"RiskValStatic(1254.283079)+_xll.RiskMean('Petroleum Model'!D309)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$309","v":509.21224919999997},{"$f":"RiskValStatic(509.2122492)+_xll.RiskMean('Petroleum Model'!E309)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$310","v":1286.0427758946291},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J310,'Petroleum Model'!H310))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C310-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J310,'Petroleum Model'!H310)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$310","v":550.00735922432568},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K310,'Petroleum Model'!I310))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C310-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K310,'Petroleum Model'!I310)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$310","v":1508.1092272658243},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E310+'Petroleum Model'!D310*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$310","v":1286.042776},{"$f":"RiskValStatic(1286.042776)+_xll.RiskMean('Petroleum Model'!D310)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$310","v":550.00735899999995},{"$f":"RiskValStatic(550.007359)+_xll.RiskMean('Petroleum Model'!E310)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$311","v":1346.772621156839},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J311,'Petroleum Model'!H311))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C311-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J311,'Petroleum Model'!H311)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$311","v":653.19488378095355},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K311,'Petroleum Model'!I311))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C311-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K311,'Petroleum Model'!I311)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$311","v":1656.5404865427986},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E311+'Petroleum Model'!D311*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$311","v":1346.7726210000001},{"$f":"RiskValStatic(1346.772621)+_xll.RiskMean('Petroleum Model'!D311)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$311","v":653.19488379999996},{"$f":"RiskValStatic(653.1948838)+_xll.RiskMean('Petroleum Model'!E311)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$312","v":1403.8359822053087},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J312,'Petroleum Model'!H312))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C312-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J312,'Petroleum Model'!H312)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$312","v":754.20899389689919},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K312,'Petroleum Model'!I312))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C312-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K312,'Petroleum Model'!I312)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$312","v":1800.0668006398541},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E312+'Petroleum Model'!D312*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$312","v":1403.8359820000001},{"$f":"RiskValStatic(1403.835982)+_xll.RiskMean('Petroleum Model'!D312)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$312","v":754.20899399999996},{"$f":"RiskValStatic(754.208994)+_xll.RiskMean('Petroleum Model'!E312)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$313","v":1431.0714791839912},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J313,'Petroleum Model'!H313))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C313-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J313,'Petroleum Model'!H313)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$313","v":766.50508490907089},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K313,'Petroleum Model'!I313))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C313-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K313,'Petroleum Model'!I313)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$313","v":1832.6533369011445},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E313+'Petroleum Model'!D313*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$313","v":1431.071479},{"$f":"RiskValStatic(1431.071479)+_xll.RiskMean('Petroleum Model'!D313)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$313","v":766.50508479999996},{"$f":"RiskValStatic(766.5050848)+_xll.RiskMean('Petroleum Model'!E313)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$314","v":1476.9483079118966},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J314,'Petroleum Model'!H314))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C314-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J314,'Petroleum Model'!H314)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$314","v":814.40945871832969},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K314,'Petroleum Model'!I314))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C314-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K314,'Petroleum Model'!I314)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$314","v":1914.7359481126925},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E314+'Petroleum Model'!D314*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$314","v":1476.948308},{"$f":"RiskValStatic(1476.948308)+_xll.RiskMean('Petroleum Model'!D314)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$314","v":814.40945880000004},{"$f":"RiskValStatic(814.4094588)+_xll.RiskMean('Petroleum Model'!E314)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$315","v":1506.0973348309442},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J315,'Petroleum Model'!H315))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C315-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J315,'Petroleum Model'!H315)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$315","v":872.00042130906672},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K315,'Petroleum Model'!I315))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C315-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K315,'Petroleum Model'!I315)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$315","v":1994.0429357581202},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E315+'Petroleum Model'!D315*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$315","v":1506.0973349999999},{"$f":"RiskValStatic(1506.097335)+_xll.RiskMean('Petroleum Model'!D315)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$315","v":872.00042150000002},{"$f":"RiskValStatic(872.0004215)+_xll.RiskMean('Petroleum Model'!E315)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$316","v":1537.908287022575},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J316,'Petroleum Model'!H316))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C316-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J316,'Petroleum Model'!H316)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$316","v":905.67890776712079},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K316,'Petroleum Model'!I316))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C316-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K316,'Petroleum Model'!I316)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$316","v":2051.420581598939},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E316+'Petroleum Model'!D316*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$316","v":1537.908287},{"$f":"RiskValStatic(1537.908287)+_xll.RiskMean('Petroleum Model'!D316)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$316","v":905.67890769999997},{"$f":"RiskValStatic(905.6789077)+_xll.RiskMean('Petroleum Model'!E316)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$317","v":1567.1488074354372},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J317,'Petroleum Model'!H317))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C317-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J317,'Petroleum Model'!H317)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$317","v":924.21832512476658},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K317,'Petroleum Model'!I317))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C317-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K317,'Petroleum Model'!I317)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$317","v":2091.7441866641675},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E317+'Petroleum Model'!D317*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$317","v":1567.148807},{"$f":"RiskValStatic(1567.148807)+_xll.RiskMean('Petroleum Model'!D317)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$317","v":924.21832510000002},{"$f":"RiskValStatic(924.2183251)+_xll.RiskMean('Petroleum Model'!E317)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$318","v":1597.8345016825212},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J318,'Petroleum Model'!H318))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C318-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J318,'Petroleum Model'!H318)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$318","v":969.31722561034019},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K318,'Petroleum Model'!I318))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C318-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K318,'Petroleum Model'!I318)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$318","v":2159.7039293638186},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E318+'Petroleum Model'!D318*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$318","v":1597.8345019999999},{"$f":"RiskValStatic(1597.834502)+_xll.RiskMean('Petroleum Model'!D318)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$318","v":969.31722569999999},{"$f":"RiskValStatic(969.3172257)+_xll.RiskMean('Petroleum Model'!E318)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$319","v":1606.9767913213489},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J319,'Petroleum Model'!H319))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C319-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J319,'Petroleum Model'!H319)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$319","v":983.24099984698012},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K319,'Petroleum Model'!I319))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C319-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K319,'Petroleum Model'!I319)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$319","v":2180.4387093813848},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E319+'Petroleum Model'!D319*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$319","v":1606.976791},{"$f":"RiskValStatic(1606.976791)+_xll.RiskMean('Petroleum Model'!D319)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$319","v":983.24100009999995},{"$f":"RiskValStatic(983.2410001)+_xll.RiskMean('Petroleum Model'!E319)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$320","v":1607.1462612385828},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J320,'Petroleum Model'!H320))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C320-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J320,'Petroleum Model'!H320)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$320","v":995.72461664807668},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K320,'Petroleum Model'!I320))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C320-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K320,'Petroleum Model'!I320)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$320","v":2193.0485812708207},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E320+'Petroleum Model'!D320*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$320","v":1607.1462610000001},{"$f":"RiskValStatic(1607.146261)+_xll.RiskMean('Petroleum Model'!D320)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$320","v":995.72461680000004},{"$f":"RiskValStatic(995.7246168)+_xll.RiskMean('Petroleum Model'!E320)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$321","v":1604.5663465387154},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J321,'Petroleum Model'!H321))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C321-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J321,'Petroleum Model'!H321)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$321","v":1008.7269531431436},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K321,'Petroleum Model'!I321))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C321-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K321,'Petroleum Model'!I321)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$321","v":2204.1288813144865},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E321+'Petroleum Model'!D321*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$321","v":1604.566347},{"$f":"RiskValStatic(1604.566347)+_xll.RiskMean('Petroleum Model'!D321)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$321","v":1008.726953},{"$f":"RiskValStatic(1008.726953)+_xll.RiskMean('Petroleum Model'!E321)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$322","v":1611.3625057665577},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J322,'Petroleum Model'!H322))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C322-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J322,'Petroleum Model'!H322)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$322","v":1090.324937435741},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K322,'Petroleum Model'!I322))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C322-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K322,'Petroleum Model'!I322)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$322","v":2290.7900042318265},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E322+'Petroleum Model'!D322*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$322","v":1611.3625059999999},{"$f":"RiskValStatic(1611.362506)+_xll.RiskMean('Petroleum Model'!D322)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$322","v":1090.3249370000001},{"$f":"RiskValStatic(1090.324937)+_xll.RiskMean('Petroleum Model'!E322)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$323","v":1610.6563972255592},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J323,'Petroleum Model'!H323))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C323-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J323,'Petroleum Model'!H323)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$323","v":1154.8007179482399},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K323,'Petroleum Model'!I323))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C323-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K323,'Petroleum Model'!I323)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$323","v":2354.7397338812816},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E323+'Petroleum Model'!D323*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$323","v":1610.656397},{"$f":"RiskValStatic(1610.656397)+_xll.RiskMean('Petroleum Model'!D323)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$323","v":1154.800718},{"$f":"RiskValStatic(1154.800718)+_xll.RiskMean('Petroleum Model'!E323)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$324","v":1621.6022476415003},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J324,'Petroleum Model'!H324))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C324-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J324,'Petroleum Model'!H324)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$324","v":1202.2368864711577},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K324,'Petroleum Model'!I324))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C324-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K324,'Petroleum Model'!I324)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$324","v":2410.3305609640756},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E324+'Petroleum Model'!D324*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$324","v":1621.6022479999999},{"$f":"RiskValStatic(1621.602248)+_xll.RiskMean('Petroleum Model'!D324)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$324","v":1202.2368859999999},{"$f":"RiskValStatic(1202.236886)+_xll.RiskMean('Petroleum Model'!E324)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$325","v":1639.0357354288731},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J325,'Petroleum Model'!H325))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C325-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J325,'Petroleum Model'!H325)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$325","v":1251.9207333275508},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K325,'Petroleum Model'!I325))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C325-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K325,'Petroleum Model'!I325)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$325","v":2473.0023562220613},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E325+'Petroleum Model'!D325*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$325","v":1639.0357349999999},{"$f":"RiskValStatic(1639.035735)+_xll.RiskMean('Petroleum Model'!D325)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$325","v":1251.9207329999999},{"$f":"RiskValStatic(1251.920733)+_xll.RiskMean('Petroleum Model'!E325)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$326","v":1664.9829760356656},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J326,'Petroleum Model'!H326))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C326-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J326,'Petroleum Model'!H326)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$326","v":1321.7563796616396},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K326,'Petroleum Model'!I326))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C326-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K326,'Petroleum Model'!I326)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$326","v":2562.1686968082104},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E326+'Petroleum Model'!D326*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$326","v":1664.982976},{"$f":"RiskValStatic(1664.982976)+_xll.RiskMean('Petroleum Model'!D326)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$326","v":1321.75638},{"$f":"RiskValStatic(1321.75638)+_xll.RiskMean('Petroleum Model'!E326)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$327","v":1686.0746312419897},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J327,'Petroleum Model'!H327))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C327-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J327,'Petroleum Model'!H327)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$327","v":1422.2872489287029},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K327,'Petroleum Model'!I327))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C327-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K327,'Petroleum Model'!I327)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$327","v":2678.4128492039854},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E327+'Petroleum Model'!D327*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$327","v":1686.074631},{"$f":"RiskValStatic(1686.074631)+_xll.RiskMean('Petroleum Model'!D327)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$327","v":1422.287249},{"$f":"RiskValStatic(1422.287249)+_xll.RiskMean('Petroleum Model'!E327)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$328","v":1716.8211438017602},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J328,'Petroleum Model'!H328))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C328-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J328,'Petroleum Model'!H328)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$328","v":1529.6940283173969},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K328,'Petroleum Model'!I328))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C328-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K328,'Petroleum Model'!I328)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$328","v":2808.7257804497085},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E328+'Petroleum Model'!D328*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$328","v":1716.821144},{"$f":"RiskValStatic(1716.821144)+_xll.RiskMean('Petroleum Model'!D328)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$328","v":1529.6940279999999},{"$f":"RiskValStatic(1529.694028)+_xll.RiskMean('Petroleum Model'!E328)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$329","v":1754.2552123598221},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J329,'Petroleum Model'!H329))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C329-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J329,'Petroleum Model'!H329)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$329","v":1620.3688622742268},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K329,'Petroleum Model'!I329))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C329-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K329,'Petroleum Model'!I329)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$329","v":2927.288995482294},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E329+'Petroleum Model'!D329*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$329","v":1754.2552129999999},{"$f":"RiskValStatic(1754.255213)+_xll.RiskMean('Petroleum Model'!D329)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$329","v":1620.3688629999999},{"$f":"RiskValStatic(1620.368863)+_xll.RiskMean('Petroleum Model'!E329)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$330","v":1800.647486551519},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J330,'Petroleum Model'!H330))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C330-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J330,'Petroleum Model'!H330)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$330","v":1734.2479646839336},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K330,'Petroleum Model'!I330))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C330-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K330,'Petroleum Model'!I330)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$330","v":3075.7303421648153},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E330+'Petroleum Model'!D330*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$330","v":1800.647487},{"$f":"RiskValStatic(1800.647487)+_xll.RiskMean('Petroleum Model'!D330)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$330","v":1734.247965},{"$f":"RiskValStatic(1734.247965)+_xll.RiskMean('Petroleum Model'!E330)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$331","v":1822.7464193101866},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J331,'Petroleum Model'!H331))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C331-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J331,'Petroleum Model'!H331)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$331","v":1833.0837044835675},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K331,'Petroleum Model'!I331))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C331-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K331,'Petroleum Model'!I331)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$331","v":3191.0297868696566},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E331+'Petroleum Model'!D331*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$331","v":1822.7464199999999},{"$f":"RiskValStatic(1822.74642)+_xll.RiskMean('Petroleum Model'!D331)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$331","v":1833.083705},{"$f":"RiskValStatic(1833.083705)+_xll.RiskMean('Petroleum Model'!E331)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$D$332","v":1850.2813342108186},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J332,'Petroleum Model'!H332))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$221:$AH$221,0,'Petroleum Model'!C332-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!J332,'Petroleum Model'!H332)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$E$332","v":1956.5304190892871},{"$f":"RiskValStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K332,'Petroleum Model'!I332))+_xll.RiskDiscrete(INDEX('Petroleum Model'!$C$220:$AH$220,0,'Petroleum Model'!C332-'Petroleum Model'!$C$4+1),1,_xll.RiskStatic(IF('Petroleum Model'!$I$300=\"Mean\",'Petroleum Model'!K332,'Petroleum Model'!I332)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$F$332","v":3334.9900130763472},{"$f":"_xll.RiskOutput()+'Petroleum Model'!E332+'Petroleum Model'!D332*0.745","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$L$332","v":1850.281334},{"$f":"RiskValStatic(1850.281334)+_xll.RiskMean('Petroleum Model'!D332)","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!$M$332","v":1956.5304189999999},{"$f":"RiskValStatic(1956.530419)+_xll.RiskMean('Petroleum Model'!E332)","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P20,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P20,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P20,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P20,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P20,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P21,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P21,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P21,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P21,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P21,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P22,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P22,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P22,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P22,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P22,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P23,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P23,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P23,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P23,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P23,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P24,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P24,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P24,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P24,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P24,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P25,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P25,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P25,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P25,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P25,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P26,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P26,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P26,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P26,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P26,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P27,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P27,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P27,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P27,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P27,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P28,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P28,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P28,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P28,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P28,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P29,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P29,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P29,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P29,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P29,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P30,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P30,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P30,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P30,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P30,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P31,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P31,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P31,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P31,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P31,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P32,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P32,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P32,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P32,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P32,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P33,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P33,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P33,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P33,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P33,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P34,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P34,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P34,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P34,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P34,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P35,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P35,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P35,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P35,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P35,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P36,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P36,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P36,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P36,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P36,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P37,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P37,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P37,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P37,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P37,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P38,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P38,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P38,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P38,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P38,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P39,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P39,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P39,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P39,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P39,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P40,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P40,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P40,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P40,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P40,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P41,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P41,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P41,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P41,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P41,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P42,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P42,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P42,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P42,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P42,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P43,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P43,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P43,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P43,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P43,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$B$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P44,'Fund Size'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$C$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P44,RiskXRF('Fund Size'!C$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P44,RiskXRF('Fund Size'!D$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$E$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P44,RiskXRF('Fund Size'!E$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$F$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$P44,RiskXRF('Fund Size'!F$33),_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'Fund Size'!$D$60","v":{"$error":"#N/A"}},{"$f":"_xll.RiskOutput(,,1)+'Fund Size'!D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z20,Dividend!B$33,_xll.RiskStatic(NA()))+50","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z20,Dividend!C$33,_xll.RiskStatic(NA()))+25","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z20,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z20,Dividend!E$33,_xll.RiskStatic(NA()))-25","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z20,Dividend!F$33,_xll.RiskStatic(NA()))-50","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z21,Dividend!B$33,_xll.RiskStatic(NA()))+50","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z21,Dividend!C$33,_xll.RiskStatic(NA()))+25","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z21,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z21,Dividend!E$33,_xll.RiskStatic(NA()))-25","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z21,Dividend!F$33,_xll.RiskStatic(NA()))-50","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z22,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z22,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z22,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z22,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z22,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z23,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z23,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z23,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z23,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z23,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z24,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z24,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z24,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z24,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z24,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z25,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z25,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z25,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z25,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z25,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z26,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z26,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z26,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z26,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z26,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z27,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z27,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z27,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z27,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z27,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z28,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z28,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z28,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z28,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z28,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z29,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z29,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z29,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z29,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z29,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z30,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z30,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z30,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z30,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z30,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z31,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z31,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z31,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z31,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z31,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z32,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z32,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z32,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z32,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z32,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z33,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z33,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z33,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z33,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z33,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z34,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z34,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z34,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z34,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z34,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z35,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z35,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z35,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z35,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z35,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z36,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z36,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z36,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z36,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z36,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z37,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z37,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z37,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z37,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z37,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z38,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z38,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z38,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z38,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z38,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z39,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z39,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z39,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z39,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z39,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z40,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z40,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z40,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z40,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z40,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z41,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z41,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z41,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z41,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z41,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z42,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z42,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z42,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z42,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z42,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z43,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z43,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z43,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z43,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z43,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$B$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z44,Dividend!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$C$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z44,Dividend!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z44,Dividend!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$E$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z44,Dividend!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$F$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$Z44,Dividend!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"Dividend!$D$60","v":{"$error":"#N/A"}},{"$f":"_xll.RiskOutput(,,1)+Dividend!D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE20,'POMV to GF'!B$33,_xll.RiskStatic(NA()))+50","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE20,'POMV to GF'!C$33,_xll.RiskStatic(NA()))+25","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE20,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE20,'POMV to GF'!E$33,_xll.RiskStatic(NA()))-25","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE20,'POMV to GF'!F$33,_xll.RiskStatic(NA()))-50","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE21,'POMV to GF'!B$33,_xll.RiskStatic(NA()))+50","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE21,'POMV to GF'!C$33,_xll.RiskStatic(NA()))+25","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE21,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE21,'POMV to GF'!E$33,_xll.RiskStatic(NA()))-25","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE21,'POMV to GF'!F$33,_xll.RiskStatic(NA()))-50","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE22,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE22,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE22,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE22,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE22,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE23,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE23,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE23,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE23,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE23,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE24,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE24,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE24,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE24,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE24,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE25,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE25,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE25,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE25,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE25,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE26,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE26,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE26,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE26,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE26,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE27,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE27,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE27,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE27,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE27,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE28,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE28,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE28,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE28,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE28,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE29,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE29,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE29,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE29,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE29,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE30,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE30,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE30,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE30,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE30,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE31,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE31,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE31,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE31,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE31,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE32,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE32,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE32,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE32,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE32,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE33,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE33,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE33,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE33,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE33,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE34,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE34,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE34,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE34,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE34,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE35,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE35,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE35,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE35,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE35,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE36,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE36,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE36,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE36,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE36,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE37,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE37,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE37,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE37,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE37,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE38,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE38,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE38,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE38,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE38,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE39,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE39,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE39,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE39,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE39,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE40,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE40,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE40,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE40,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE40,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE41,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE41,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE41,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE41,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE41,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE42,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE42,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE42,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE42,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE42,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE43,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE43,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE43,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE43,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE43,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$B$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE44,'POMV to GF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$C$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE44,'POMV to GF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE44,'POMV to GF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$E$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE44,'POMV to GF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$F$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AE44,'POMV to GF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV to GF'!$D$60","v":{"$error":"#N/A"}},{"$f":"_xll.RiskOutput(,,1)+'POMV to GF'!D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH20,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH20,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH20,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH20,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH20,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH21,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH21,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH21,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH21,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH21,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH22,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH22,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH22,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH22,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH22,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH23,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH23,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH23,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH23,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH23,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH24,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH24,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH24,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH24,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH24,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH25,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH25,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH25,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH25,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH25,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH26,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH26,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH26,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH26,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH26,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH27,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH27,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH27,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH27,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH27,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH28,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH28,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH28,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH28,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH28,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH29,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH29,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH29,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH29,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH29,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH30,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH30,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH30,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH30,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH30,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH31,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH31,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH31,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH31,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH31,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH32,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH32,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH32,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH32,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH32,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH33,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH33,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH33,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH33,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH33,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH34,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH34,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH34,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH34,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH34,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH35,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH35,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH35,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH35,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH35,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH36,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH36,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH36,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH36,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH36,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH37,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH37,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH37,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH37,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH37,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH38,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH38,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH38,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH38,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH38,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH39,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH39,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH39,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH39,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH39,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH40,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH40,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH40,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH40,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH40,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH41,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH41,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH41,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH41,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH41,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH42,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH42,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH42,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH42,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH42,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH43,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH43,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH43,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH43,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH43,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$B$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH44,'POMV+Roy&Prod'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$C$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH44,'POMV+Roy&Prod'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH44,'POMV+Roy&Prod'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$E$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH44,'POMV+Roy&Prod'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$F$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AH44,'POMV+Roy&Prod'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Roy&Prod'!$D$60","v":{"$error":"#N/A"}},{"$f":"_xll.RiskOutput(,,1)+'POMV+Roy&Prod'!D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ20,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ20,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ20,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ20,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$34","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ20,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ21,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ21,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ21,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ21,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$35","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ21,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ22,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ22,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ22,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ22,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$36","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ22,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ23,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ23,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ23,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ23,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$37","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ23,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ24,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ24,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ24,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ24,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$38","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ24,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ25,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ25,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ25,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ25,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$39","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ25,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ26,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ26,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ26,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ26,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$40","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ26,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ27,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ27,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ27,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ27,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$41","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ27,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ28,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ28,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ28,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ28,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$42","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ28,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ29,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ29,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ29,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ29,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$43","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ29,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ30,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ30,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ30,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ30,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$44","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ30,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ31,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ31,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ31,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ31,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$45","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ31,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ32,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ32,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ32,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ32,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$46","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ32,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ33,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ33,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ33,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ33,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$47","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ33,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ34,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ34,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ34,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ34,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$48","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ34,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ35,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ35,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ35,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ35,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$49","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ35,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ36,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ36,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ36,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ36,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$50","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ36,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ37,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ37,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ37,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ37,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$51","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ37,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ38,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ38,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ38,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ38,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$52","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ38,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ39,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ39,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ39,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ39,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$53","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ39,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ40,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ40,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ40,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ40,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$54","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ40,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ41,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ41,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ41,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ41,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$55","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ41,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ42,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ42,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ42,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ42,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$56","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ42,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ43,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ43,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ43,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ43,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$57","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ43,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$B$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ44,'POMV+Total UGF'!B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$C$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ44,'POMV+Total UGF'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ44,'POMV+Total UGF'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$E$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ44,'POMV+Total UGF'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$F$58","v":{"$error":"#N/A"}},{"$f":"RiskValStatic(NA())+_xll.RiskPercentile('Fund Model'!$AQ44,'POMV+Total UGF'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"'POMV+Total UGF'!$D$60","v":{"$error":"#N/A"}},{"$f":"_xll.RiskOutput(,,1)+'POMV+Total UGF'!D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$34","v":10867.89805},{"$f":"RiskValStatic(10867.89805)+_xll.RiskPercentile('Fund Model'!D57,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$34","v":45456.09923},{"$f":"RiskValStatic(45456.09923)+_xll.RiskPercentile('Fund Model'!C57,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$34","v":7980.6696089999996},{"$f":"RiskValStatic(7980.669609)+_xll.RiskPercentile('Fund Model'!E57,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$34","v":2722.6395000000002},{"$f":"RiskValStatic(2722.6395)+_xll.RiskPercentile('Fund Model'!S20,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$35","v":11457.621590000001},{"$f":"RiskValStatic(11457.62159)+_xll.RiskPercentile('Fund Model'!D58,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$35","v":46441.531340000001},{"$f":"RiskValStatic(46441.53134)+_xll.RiskPercentile('Fund Model'!C58,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$35","v":7961.8781429999999},{"$f":"RiskValStatic(7961.878143)+_xll.RiskPercentile('Fund Model'!E58,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$35","v":2909.319},{"$f":"RiskValStatic(2909.319)+_xll.RiskPercentile('Fund Model'!S21,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$36","v":11601.65884},{"$f":"RiskValStatic(11601.65884)+_xll.RiskPercentile('Fund Model'!D59,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$36","v":48007.860569999997},{"$f":"RiskValStatic(48007.86057)+_xll.RiskPercentile('Fund Model'!C59,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$36","v":7942.6144610000001},{"$f":"RiskValStatic(7942.614461)+_xll.RiskPercentile('Fund Model'!E59,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$36","v":2901.6866690000002},{"$f":"RiskValStatic(2901.686669)+_xll.RiskPercentile('Fund Model'!S22,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$37","v":12066.544550000001},{"$f":"RiskValStatic(12066.54455)+_xll.RiskPercentile('Fund Model'!D60,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$37","v":49215.310709999998},{"$f":"RiskValStatic(49215.31071)+_xll.RiskPercentile('Fund Model'!C60,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$37","v":7922.8706009999996},{"$f":"RiskValStatic(7922.870601)+_xll.RiskPercentile('Fund Model'!E60,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$37","v":3032.2969800000001},{"$f":"RiskValStatic(3032.29698)+_xll.RiskPercentile('Fund Model'!S23,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$38","v":12396.672490000001},{"$f":"RiskValStatic(12396.67249)+_xll.RiskPercentile('Fund Model'!D61,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$38","v":50331.214760000003},{"$f":"RiskValStatic(50331.21476)+_xll.RiskPercentile('Fund Model'!C61,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$38","v":7902.6530339999999},{"$f":"RiskValStatic(7902.653034)+_xll.RiskPercentile('Fund Model'!E61,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$38","v":3180.128318},{"$f":"RiskValStatic(3180.128318)+_xll.RiskPercentile('Fund Model'!S24,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$39","v":12531.689490000001},{"$f":"RiskValStatic(12531.68949)+_xll.RiskPercentile('Fund Model'!D62,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$39","v":51417.516060000002},{"$f":"RiskValStatic(51417.51606)+_xll.RiskPercentile('Fund Model'!C62,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$39","v":7882.0171659999996},{"$f":"RiskValStatic(7882.017166)+_xll.RiskPercentile('Fund Model'!E62,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$39","v":3274.3255770000001},{"$f":"RiskValStatic(3274.325577)+_xll.RiskPercentile('Fund Model'!S25,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$40","v":12968.85859},{"$f":"RiskValStatic(12968.85859)+_xll.RiskPercentile('Fund Model'!D63,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$40","v":52340.924679999996},{"$f":"RiskValStatic(52340.92468)+_xll.RiskPercentile('Fund Model'!C63,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$40","v":7861.0166010000003},{"$f":"RiskValStatic(7861.016601)+_xll.RiskPercentile('Fund Model'!E63,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$40","v":3354.3109800000002},{"$f":"RiskValStatic(3354.31098)+_xll.RiskPercentile('Fund Model'!S26,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$41","v":13392.72208},{"$f":"RiskValStatic(13392.72208)+_xll.RiskPercentile('Fund Model'!D64,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$41","v":53416.245790000001},{"$f":"RiskValStatic(53416.24579)+_xll.RiskPercentile('Fund Model'!C64,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$41","v":7839.6094759999996},{"$f":"RiskValStatic(7839.609476)+_xll.RiskPercentile('Fund Model'!E64,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$41","v":3429.5765379999998},{"$f":"RiskValStatic(3429.576538)+_xll.RiskPercentile('Fund Model'!S27,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$42","v":13699.955739999999},{"$f":"RiskValStatic(13699.95574)+_xll.RiskPercentile('Fund Model'!D65,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$42","v":54627.445200000002},{"$f":"RiskValStatic(54627.4452)+_xll.RiskPercentile('Fund Model'!C65,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$42","v":7817.768341},{"$f":"RiskValStatic(7817.768341)+_xll.RiskPercentile('Fund Model'!E65,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$42","v":3502.6742260000001},{"$f":"RiskValStatic(3502.674226)+_xll.RiskPercentile('Fund Model'!S28,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$43","v":14110.094940000001},{"$f":"RiskValStatic(14110.09494)+_xll.RiskPercentile('Fund Model'!D66,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$43","v":55869.694750000002},{"$f":"RiskValStatic(55869.69475)+_xll.RiskPercentile('Fund Model'!C66,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$43","v":7795.4804960000001},{"$f":"RiskValStatic(7795.480496)+_xll.RiskPercentile('Fund Model'!E66,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$43","v":3573.638661},{"$f":"RiskValStatic(3573.638661)+_xll.RiskPercentile('Fund Model'!S29,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$44","v":14441.30683},{"$f":"RiskValStatic(14441.30683)+_xll.RiskPercentile('Fund Model'!D67,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$44","v":57244.722690000002},{"$f":"RiskValStatic(57244.72269)+_xll.RiskPercentile('Fund Model'!C67,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$44","v":7772.7065439999997},{"$f":"RiskValStatic(7772.706544)+_xll.RiskPercentile('Fund Model'!E67,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$44","v":3643.043095},{"$f":"RiskValStatic(3643.043095)+_xll.RiskPercentile('Fund Model'!S30,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$45","v":14758.350689999999},{"$f":"RiskValStatic(14758.35069)+_xll.RiskPercentile('Fund Model'!D68,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$45","v":58665.960729999999},{"$f":"RiskValStatic(58665.96073)+_xll.RiskPercentile('Fund Model'!C68,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$45","v":7749.4334070000004},{"$f":"RiskValStatic(7749.433407)+_xll.RiskPercentile('Fund Model'!E68,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$45","v":3714.4903939999999},{"$f":"RiskValStatic(3714.490394)+_xll.RiskPercentile('Fund Model'!S31,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$46","v":15068.364970000001},{"$f":"RiskValStatic(15068.36497)+_xll.RiskPercentile('Fund Model'!D69,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$46","v":60100.612209999999},{"$f":"RiskValStatic(60100.61221)+_xll.RiskPercentile('Fund Model'!C69,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$46","v":7725.6547060000003},{"$f":"RiskValStatic(7725.654706)+_xll.RiskPercentile('Fund Model'!E69,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$46","v":3790.7655279999999},{"$f":"RiskValStatic(3790.765528)+_xll.RiskPercentile('Fund Model'!S32,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$47","v":15422.226049999999},{"$f":"RiskValStatic(15422.22605)+_xll.RiskPercentile('Fund Model'!D70,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$47","v":61528.264920000001},{"$f":"RiskValStatic(61528.26492)+_xll.RiskPercentile('Fund Model'!C70,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$47","v":7701.3660380000001},{"$f":"RiskValStatic(7701.366038)+_xll.RiskPercentile('Fund Model'!E70,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$47","v":3870.794977},{"$f":"RiskValStatic(3870.794977)+_xll.RiskPercentile('Fund Model'!S33,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$48","v":15730.25308},{"$f":"RiskValStatic(15730.25308)+_xll.RiskPercentile('Fund Model'!D71,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$48","v":62977.833279999999},{"$f":"RiskValStatic(62977.83328)+_xll.RiskPercentile('Fund Model'!C71,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$48","v":7676.563451},{"$f":"RiskValStatic(7676.563451)+_xll.RiskPercentile('Fund Model'!E71,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$48","v":3953.2555229999998},{"$f":"RiskValStatic(3953.255523)+_xll.RiskPercentile('Fund Model'!S34,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$49","v":16038.832050000001},{"$f":"RiskValStatic(16038.83205)+_xll.RiskPercentile('Fund Model'!D72,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$49","v":64392.043819999999},{"$f":"RiskValStatic(64392.04382)+_xll.RiskPercentile('Fund Model'!C72,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$49","v":7651.2560949999997},{"$f":"RiskValStatic(7651.256095)+_xll.RiskPercentile('Fund Model'!E72,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$49","v":4038.3224},{"$f":"RiskValStatic(4038.3224)+_xll.RiskPercentile('Fund Model'!S35,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$50","v":16343.53356},{"$f":"RiskValStatic(16343.53356)+_xll.RiskPercentile('Fund Model'!D73,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$50","v":65767.422640000004},{"$f":"RiskValStatic(65767.42264)+_xll.RiskPercentile('Fund Model'!C73,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$50","v":7625.4550499999996},{"$f":"RiskValStatic(7625.45505)+_xll.RiskPercentile('Fund Model'!E73,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$50","v":4124.4161960000001},{"$f":"RiskValStatic(4124.416196)+_xll.RiskPercentile('Fund Model'!S36,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$51","v":16715.302309999999},{"$f":"RiskValStatic(16715.30231)+_xll.RiskPercentile('Fund Model'!D74,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$51","v":67102.41562},{"$f":"RiskValStatic(67102.41562)+_xll.RiskPercentile('Fund Model'!C74,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$51","v":7599.1638830000002},{"$f":"RiskValStatic(7599.163883)+_xll.RiskPercentile('Fund Model'!E74,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$51","v":4210.6501550000003},{"$f":"RiskValStatic(4210.650155)+_xll.RiskPercentile('Fund Model'!S37,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$52","v":17065.876769999999},{"$f":"RiskValStatic(17065.87677)+_xll.RiskPercentile('Fund Model'!D75,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$52","v":68463.812290000002},{"$f":"RiskValStatic(68463.81229)+_xll.RiskPercentile('Fund Model'!C75,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$52","v":7572.3776239999997},{"$f":"RiskValStatic(7572.377624)+_xll.RiskPercentile('Fund Model'!E75,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$52","v":4296.2768189999997},{"$f":"RiskValStatic(4296.276819)+_xll.RiskPercentile('Fund Model'!S38,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$53","v":17403.913700000001},{"$f":"RiskValStatic(17403.9137)+_xll.RiskPercentile('Fund Model'!D76,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$53","v":69834.554470000003},{"$f":"RiskValStatic(69834.55447)+_xll.RiskPercentile('Fund Model'!C76,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$53","v":7545.0953460000001},{"$f":"RiskValStatic(7545.095346)+_xll.RiskPercentile('Fund Model'!E76,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$53","v":4381.4993189999996},{"$f":"RiskValStatic(4381.499319)+_xll.RiskPercentile('Fund Model'!S39,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$54","v":17738.324570000001},{"$f":"RiskValStatic(17738.32457)+_xll.RiskPercentile('Fund Model'!D77,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$54","v":71206.257299999997},{"$f":"RiskValStatic(71206.2573)+_xll.RiskPercentile('Fund Model'!C77,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$54","v":7517.3169239999997},{"$f":"RiskValStatic(7517.316924)+_xll.RiskPercentile('Fund Model'!E77,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$54","v":4466.0014149999997},{"$f":"RiskValStatic(4466.001415)+_xll.RiskPercentile('Fund Model'!S40,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$55","v":18100.14589},{"$f":"RiskValStatic(18100.14589)+_xll.RiskPercentile('Fund Model'!D78,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$55","v":72579.196219999998},{"$f":"RiskValStatic(72579.19622)+_xll.RiskPercentile('Fund Model'!C78,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$55","v":7489.0397050000001},{"$f":"RiskValStatic(7489.039705)+_xll.RiskPercentile('Fund Model'!E78,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$55","v":4549.9905520000002},{"$f":"RiskValStatic(4549.990552)+_xll.RiskPercentile('Fund Model'!S41,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$56","v":18488.186580000001},{"$f":"RiskValStatic(18488.18658)+_xll.RiskPercentile('Fund Model'!D79,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$56","v":73979.712010000003},{"$f":"RiskValStatic(73979.71201)+_xll.RiskPercentile('Fund Model'!C79,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$56","v":7460.2521420000003},{"$f":"RiskValStatic(7460.252142)+_xll.RiskPercentile('Fund Model'!E79,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$56","v":4633.7882209999998},{"$f":"RiskValStatic(4633.788221)+_xll.RiskPercentile('Fund Model'!S42,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$57","v":18888.25763},{"$f":"RiskValStatic(18888.25763)+_xll.RiskPercentile('Fund Model'!D80,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$57","v":75433.615470000004},{"$f":"RiskValStatic(75433.61547)+_xll.RiskPercentile('Fund Model'!C80,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$57","v":7430.9363000000003},{"$f":"RiskValStatic(7430.9363)+_xll.RiskPercentile('Fund Model'!E80,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$57","v":4718.1079259999997},{"$f":"RiskValStatic(4718.107926)+_xll.RiskPercentile('Fund Model'!S43,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$C$58","v":19285.71171},{"$f":"RiskValStatic(19285.71171)+_xll.RiskPercentile('Fund Model'!D81,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$D$58","v":76950.657770000005},{"$f":"RiskValStatic(76950.65777)+_xll.RiskPercentile('Fund Model'!C81,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$E$58","v":7401.0740260000002},{"$f":"RiskValStatic(7401.074026)+_xll.RiskPercentile('Fund Model'!E81,0.5)","v":{"$error":"#NAME?"}},{"$f":"'ER Fail Rate'!$G$58","v":4803.2206150000002},{"$f":"RiskValStatic(4803.220615)+_xll.RiskPercentile('Fund Model'!S44,0.5)","v":{"$error":"#NAME?"}}]

{"sheet":"Assumptions","index":2,"n_rows":194,"n_cols":16,"rows_kept":194,"cut":false,"hidden":false,"merged":[[64,2,64,4],[141,2,141,5],[181,2,182,4],[181,1,182,1],[142,2,142,5],[74,5,74,7],[75,5,75,7],[76,5,76,7],[103,2,103,7],[104,2,104,7],[75,2,75,4],[74,2,74,4],[76,2,76,4]]}
[null,"Legend"]
[null,"Input"]
[null,"Probabilistic Input"]
[null,"Calculation"]
[null,"Note about source"]
[null,"Other important notes"]
[]
[null,"Assumptions"]
[]
[1,"General"]
[]
[null,"Start year",2019]
[]
[null,"Inflation Rate",2.2499999999999999E-2]
[null,"Source","Callan "]
[]
[2,"Fund related"]
[]
[null,"Asset Base","Million $"]
[null,"Starting value",62632]
[null,"Source","APFC"]
[]
[null,"Payout","Million $"]
[null,"Initial POMV %",5.2499999999999998E-2]
[null,"Years of initial POMV",2]
[null,"Long-term POMV %",0.05]
[null,"Amount excluded from POMV ($mil)",424.4]
[null,"Source","APFPA Legislation"]
[]
[null,"Principal, earnings","Million $"]
[null,"Principal",41555]
[null,"Unrealized earnings",{"$f":"6084+1915","v":7999}]
[null,"Earnings Reserve",{"$f":"C20-C32-C31","v":13078}]
[null,"Source","APFC"]
[]
[null,"Fund Expenses","Million $"]
[null,"Initial 2017 Expenses",26.6]
[null,"Source","APFC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Times Payout"]
[null,"Inflation Method Used","Times Payout",null,null,null,null,null,null,null,null,null,null,null,null,"Separate POMV"]
[null,"Times Payout Rule, Number of Years",4,null,null,null,null,null,null,null,null,null,null,null,null,"Current Statutory Calculation"]
[null,"Separate POMV, POMV",2.5000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,"Current Statutory Calculation",2.2499999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(C40, P39:P42, 0)","v":1}]
[null,"Source","APFPA Legislation"]
[]
[2,"Returns"]
[]
[null,"Total Return","Percentage"]
[null,"Long Run Geometric Mean",{"$f":"6.5%","v":6.5000000000000002E-2}]
[null,"Standard Deviation",0.12379999999999999]
[null,"Source","Callan "]
[null,"Distribution","Normal"]
[]
[null,"Statutory Return","Percentage"]
[null,"Median Return",{"$f":"6.53%","v":6.5299999999999997E-2}]
[null,"Standard Deviation",2.24E-2]
[null,"Source","Callan "]
[null,"Distribution","Normal"]
[]
[]
[null,"Correlation matrix","Statutory rate","Earn rate","Oil Price"]
[null,"Statutory rate",1]
[null,"Earn rate",0.75,1]
[null,"Oil Price",0,0,1]
[null,"Source","DOR analysis"]
[]
[3,"Oil"]
[null,"Mean","Scenario"]
[null,"Petroleum Deposited in PF","% of Revenue"]
[null,"Royalty Deposts (Min 25%)",0.25]
[null,"Production Tax Deposits",0]
[]
[null,"Static Values, Mean or Scenario","Scenario"]
[]
[null,null,"Price",null,null,"Production"]
[null,null,"$/barrel",null,null,"mmbbls/day"]
[null,"Distribution Type","PERT",null,null,"PERT"]
[null,"Year","High","Medium","Low","High","Mean","Low"]
[null,2019,80.181789927557801,63,45.818169418917478,0.58731244905038715,0.52664361235541135,0.47115869961850315]
[null,{"$f":"B79+1","v":2020},82.482748537724561,64,42.683332165014534,0.61945799466862794,0.53613982804727545,0.45998465742553241]
[null,2021,88.590815438083013,66,41.994307017416041,0.60207279758833732,0.52530241769334951,0.44404151937307995]
[null,2022,91.815048071639978,67,40.169090007959326,0.58007518129908198,0.50874331368621373,0.4304835065297879]
[null,2023,95.472445581783788,69,40.664134045204676,0.58360365772491818,0.49693733221687714,0.41912301766343518]
[null,2024,101.66345671893164,70,38.123801564209501,0.61191352227676665,0.49388562720658724,0.40955201502321659]
[null,2025,109.27999279621318,72,36.426579005406452,0.65104022540819584,0.49528396406617686,0.40140579625461259]
[null,2026,113.54625206275175,74,36.825812798978056,0.67164144062408349,0.4958527655781611,0.39436344598089412]
[null,2027,115.9555432111557,75,36.617497812459469,0.68641868735132872,0.49302857836318198,0.38819456513502065]
[null,2028,120.50585585863314,76.97,36.889517462547062,0.69429732900910068,0.48955168301102991,0.38264832599652132]
[null,2029,123.21409207461868,78.699815867113927,37.718568685580586,0.6977208238968593,0.48567339089212647,0.37778804585038928]
[null,2030,125.98640914629759,80.470561724123982,38.567236481006141,0.69489978963050703,0.48134071030290027,0.37353935993125897]
[null,2031,128.82110335208927,82.281149362916764,39.434999301828775,0.69087526845352032,0.47670591948590729,0.36961493317936528]
[null,2032,131.71957817751127,84.132475223582389,40.322286786119925,0.68470134990241993,0.47186314394334511,0.36620177754659189]
[null,2033,134.68326868650527,86.025455916112989,41.229538238807621,0.66748133049574965,0.46498860028190175,0.36299349822063953]
[null,2034,137.71364223195164,87.961028674225531,42.157202849180791,0.64014699040903533,0.45587542616889387,0.359703571441986]
[null,2035,140.81219918217056,89.940151819395609,43.105739913287358,0.61064111309437463,0.44702662801033072,0.35692243104602867]
[null,2036,143.9804736637694,91.963805235332003,44.075619061336319,0.58584427581160758,0.43899084461542043,0.35447268237107937]
[null,2037,147.2200343212042,94.032990853126975,45.067320490216389,0.56375825312892003,0.43071194223364567,0.35129534918424277]
[null,2038,150.53248509343129,96.148733147322332,46.081335201246262,0.5548458693574686,0.42390287096448298,0.3457417649099917]
[null,2039,153.91946600803351,98.312079643137082,47.118165243274298,0.54731487707920989,0.41814918435659282,0.34104896875594631]
[null,2040,157.38265399321426,100.52410143510767,48.178323961247969,0.54033896503892032,0.41281957967755123,0.33670206040920198]
[null,2041,160.92376370806156,102.78589371739758,49.262336250376045,0.5338564336577144,0.40786691837939143,0.33266259293795986]
[null,2042,164.54454839149295,105.09857632603902,50.370738816009506,0.52781339914238001,0.40325003318323016,0.3288969896702213]
[null,2043,168.24680073030152,107.4632942933749,51.504080439369716,0.52216263579537425,0.39893284360279674,0.3253758228010421]
[null,"Source","DOR/ERG (Spring 2018); Price High and Low values are calculated based off of the official forecast using ratios determined by the Fall 2017 price forecasting session. Production based off of DNR's spring 2018 forecast. "]
[null,"Link in the model","Goes as input into Petroleum Model"]
[]
[4,"Dividend Inputs"]
[]
[]
[null,"Dividend Floor",0]
[null,"% of POMV",0.3]
[null,"% of Total Royalties",0]
[null,"Source","APFPA Legislation"]
[]
[null,null,null,"Million $","Million $","Million $"]
[null,"Fiscal Year","Number of Recipients*","Program Costs","HH Provision","total"]
[null,{"$f":"C12","v":2019},656240.69121279998,8.2460000000000004,17.725000000000001,{"$f":"D117 + E117","v":25.971000000000004}]
[null,{"$f":"B117+1","v":2020},663013.62829280004,8.4315350000000002,17.725000000000001,{"$f":"D118 + E118","v":26.156535000000002}]
[null,{"$f":"B118+1","v":2021},669717.86742000002,8.6212445374999991,17.725000000000001,26.346244537499999]
[null,2022,676356.1002328,8.8152225395937496,17.725000000000001,26.540222539593749]
[null,2023,682898.87164280005,9.0135650467346089,17.725000000000001,26.73856504673461]
[null,2024,689356.88702999998,9.216370260286137,18.1238125,27.340182760286137]
[null,2025,695681.98238000006,9.4237385911425751,18.531598281249998,27.955336872392571]
[null,2026,701889.31854999997,9.6357727094432821,18.948559242578124,28.584331952021408]
[null,2027,707972.65583279997,9.8525775954057551,19.374901825536131,29.227479420941886]
[null,2028,713931.98403280007,10.074260591302384,19.810837116610692,29.885097707913076]
[null,2029,719763.73469000007,10.300931454606687,20.256580951734431,30.557512406341118]
[null,2030,725466.13377000007,10.532702412335336,20.712354023148457,31.245056435483793]
[null,2031,731072.18443000002,10.769688216612881,21.178381988669297,31.948070205282178]
[null,2032,736564.04437000002,11.01200620148667,21.654895583414355,32.666901784901029]
[null,2033,741943.49782000005,11.259776341020119,22.142130734041178,33.401907075061295]
[null,2034,747250.6950528,11.513121308693071,22.640328675557104,34.153449984250173]
[null,2035,752449.04405999999,11.772166538138665,23.14973607075714,34.921902608895806]
[null,2036,757577.81829279999,12.037040285246784,23.670605132349174,35.707645417595955]
[null,2037,762661.08956280001,12.307873691664836,24.203193747827029,36.511067439491868]
[null,2038,767693.50517999998,12.584800849727294,24.747765607153138,37.332566456880429]
[null,2039,772693.81485279999,12.867958868846157,25.304590333314081,38.172549202160241]
[null,2040,777689.65885280003,13.157487943395196,25.873943615813648,39.031431559208841]
[null,2041,782674.79747280001,13.453531422121587,26.456107347169453,39.909638769291043]
[null,2042,787645.66225280007,13.756235879119323,27.051369762480764,40.807605641600091]
[null,2043,792636.15356280003,14.065751186399508,27.66002558213658,41.725776768536086]
[null,"Source","DOR and DOL Estimates"]
[null,null,"*Number of recipients includes individuals ineligible for a dividend because of a criminal conviction. "]
[5,"Revenue Reduction"]
[]
[]
[null,"Enable POMV Reductions",true]
[null,"Start of Reduction",1200]
[null,"% of Reduction",0.8]
[null,"Increase the Level with Inflation",false]
[null,"Source","APFPA Legislation"]
[]
[5,"Budget and Revenue"]
[]
[]
[null,"Fiscal Year","UGF Budget (Excl. Dividend)","Total SQ UGF Rev Excl Prod. Tax & Royalty","New UGF Revenue",null,"Enable Budget",true]
[null,2019,4583.1000000000004,909.39724613323585,0]
[null,2020,4720.6000000000004,929.48237118977272,{"$f":"E157","v":0}]
[null,2021,4873.3,986.73701331291772,{"$f":"E158","v":0}]
[null,2022,4981.6000000000004,1016.9945980301682,0]
[null,2023,5105.5,1047.3001385866296,0]
[null,2024,5211.7,1067.6051677118571,0]
[null,2025,5311.5,1087.9712490785448,0]
[null,2026,5421.1,1113.1389552016622,0]
[null,2027,5542.4,1143.4612396810421,0]
[null,2028,5601.7,1166.874540516817,0]
[null,2029,{"$f":"C166*1.0225","v":5727.7382499999994},1177.5296250312449,0]
[null,2030,{"$f":"C167*1.0225","v":5856.6123606249994},1188.443792168071,0]
[null,2031,5988.3861387390616,1194.6187083496181,0]
[null,2032,6123.1248268606905,1206.0561860632931,0]
[null,2033,6260.8951354650562,1212.7581841487322,0]
[null,2034,6401.7652760130195,1224.7268081731943,0]
[null,2035,6545.8049947233121,1236.9643108949269,0]
[null,2036,6693.0856071045864,1244.473092814314,0]
[null,2037,6843.6800332644398,1257.2557028126448,0]
[null,2038,6997.6628340128891,1270.3148388784077,0]
[null,2039,7155.1102477781787,1278.6533489210772,0]
[null,2040,7316.100228353188,1292.2742316723984,0]
[null,2041,7480.7124834911347,1306.1806376752329,0]
[null,2042,7649.0285143696847,1315.3758703601056,0]
[null,2043,7821.1316559430024,1329.8633872096102,0]
[null,"Source","OMB 10-year budget projection; adjusted for inflation post-10-year window. DOR Revenue Forecast."]
[]
[]
[5,"Other Reserves"]
[]
[]
[null,"Total Other Reserves","Million $"]
[null,"Starting value (BOY 2019)",2000]
[null,"Yearly deposit (status quo)",100]
[null,"Long-term earn rate",0.05]
[null,"Short-term earn rate",2.2499999999999999E-2]
[null,"Threshold for long-term earn rate","Five times prior year's draw"]
[null,"Source","DOR, Treasury Division"]

{"sheet":"Fund Model","index":3,"n_rows":111,"n_cols":79,"rows_kept":111,"cut":false,"hidden":false,"merged":[[54,13,54,14],[54,15,54,19],[16,30,17,30],[16,31,17,31],[16,32,17,32],[16,41,17,41],[16,40,17,40],[16,39,17,39],[16,33,17,33],[17,35,17,36],[16,49,17,49],[16,48,17,48],[16,47,17,47],[16,43,17,43],[16,42,17,42],[16,56,17,56],[16,53,17,53],[16,52,17,52],[16,51,17,51],[16,50,17,50],[16,61,17,61],[16,60,17,60],[16,59,17,59],[16,58,17,58],[16,57,17,57],[17,72,18,72],[17,68,18,68],[17,67,18,67],[17,66,18,66],[17,78,18,78],[17,76,18,76],[17,75,18,75],[17,74,18,74],[17,73,18,73]]}
[null,"Legend"]
[null,"Cell linked to assumptions sheet"]
[null,"All values in millions of nominal dollars unless otherwise specified."]
[null,"Assumptions"]
[]
[null,null,null,null,null,null,null,null,null,"@RISK Correlations","Statitory Earn Rate","Total Return","Price of Oil",null,null,null,"Initial POMV",{"$f":"Assumptions!C24","v":5.2499999999999998E-2},null,null,null,null,"Dividend Floor",{"$f":"Assumptions!C110","v":0}]
[null,null,null,"Starting Assets",{"$f":"Assumptions!C20","v":62632},null,null,"Calculated",null,"Statitory Earn Rate",{"$f":"Assumptions!C62","v":1},null,null,null,null,null,"Years of initial",{"$f":"Assumptions!C25","v":2},null,null,null,null,"% of POMV",{"$f":"Assumptions!C111","v":0.3}]
[null,null,null,"Long Run Geometric Mean",{"$f":"Assumptions!C49","v":6.5000000000000002E-2},null,"Arithmetic Mean",{"$f":"E8 + E9^2/2","v":7.2663220000000001E-2},null,"Total Return",{"$f":"Assumptions!C63","v":0.75},{"$f":"Assumptions!D63","v":1},null,null,null,null,"Long-term POMV",{"$f":"Assumptions!C26","v":0.05},null,null,null,null,"% of Total Royalties",{"$f":"Assumptions!C112","v":0}]
[null,null,null,"Standard Deviation",{"$f":"Assumptions!C50","v":0.12379999999999999},null,null,null,null,"Price of Oil",{"$f":"Assumptions!C64","v":0},{"$f":"Assumptions!D64","v":0},{"$f":"Assumptions!E64","v":1},null,null,null,"Inflation Rate",{"$f":"Assumptions!C14","v":2.2499999999999999E-2}]
[]
[null,"Model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excluded Amount",null,null,"Dividend Calculation",null,null,null,null,null,null,null,"General Fund Revenues",null,null,null,null,"Petroleum Reduction Level ",null,null,null,"General Fund Revenues (Continued)",null,null,null,null,null,null,"Median Results from prior run",null,null,null,null,null,null,null,null,"Results from current iteration",null,null,null,null,null,null,null,null,null,null,"Budget Handling"]
[null,"Fiscal Year","Year No.","Total Return","Petroleum Deposits","Asset Base BOY","Asset Base BOY Real","Investment Revenue","Expenses","AM HESS Transfer","General Fund Transfer","General Fund Transfer Real","Additional Dividend payment","Unplanned Withdrawal and Lost Earnings","Change in Asset Base","Asset Base EOY","Asset Base EOY Real",null,"Payout Amount",{"$f":"Assumptions!C27","v":424.4},null,null,"Funds for Dividend","Program Costs","Number of Recipients","Per Person Dividend",null,"Median values",null,null,null,null,null,null,"Enable",{"$f":"Assumptions!C147","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting value (BOY 2019)",{"$f":"Assumptions!C189","v":2000},null,"High-balance earn rate",{"$f":"Assumptions!C191","v":0.05}]
[null,{"$f":"B15-1","v":2013},null,null,null,40333,null,null,null,null,null,null,null,null,null,{"$f":"F15","v":44853},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Level",{"$f":"Assumptions!C148","v":1200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yearly deposit (status quo)",{"$f":"Assumptions!C190","v":100},null,"Short-term earn rate",{"$f":"Assumptions!C192","v":2.2499999999999999E-2}]
[null,2014,null,null,null,44853,null,null,null,null,null,null,null,null,null,51214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Reduction",{"$f":"Assumptions!C149","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enable Budget",{"$f":"Assumptions!H156","v":true},null,"Long term threshold","5X last year's draw"]
[null,2015,null,null,null,51214,null,null,null,null,null,null,null,null,null,52800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflate",{"$f":"Assumptions!C150","v":false}]
[null,2016,null,null,null,52800,null,null,null,null,null,null,null,null,null,52769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POMV After Dividend","Unrestricted Royalty","Unrestricted Production Tax","Subtotal UGF Deposits",null,null,null,null,null,"Subtotal GF Deposits","Other Status Quo UGF","Other New UGF","Total UGF ","Including Dividend Transfer",null,null,null,"POMV Withdrawal","Dividend Dedicated Funds","Unrestricted Royalties","Production Tax","Other New Revenues","Other UGF Revenues",null,null,null,"POMV Withdrawal","Dividend Dedicated Funds","Unrestricted Royalties","Production Tax","Other New Revenues","Other UGF Revenues"]
[null,2017,null,null,null,52769,null,null,null,null,null,null,null,null,null,59785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of POMV Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UGF Budget","UGF Revenue","Surplus or Deficit",null,null,null,"BoY Balance","Investment Earnings","Settlement Deposits","Deposit or Withdrawal","EoY Balance",null,"Uncovered Withdrawal"]
[null,{"$f":"B20-1","v":2018},null,null,null,59785,null,null,null,null,null,null,null,null,null,{"$f":"F20","v":62632},null,null,null,"POMV Percentage",null,"CY",{"$f":"M19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Amount Reduced","Threshold "]
[null,{"$f":"Assumptions!C12","v":2019},"Year 1",{"$f":"IF(F20<0,0,$E$8)","v":6.5000000000000002E-2},{"$f":"'Petroleum Model'!D337","v":322.77759041624051},{"$f":" E7","v":62632},{"$f":"F20/(1+$R$9)^($B20-$B$20)","v":62632},{"$f":"((F20-M20+(0.5*E20))-(0.5*K20))*D20","v":3971.5846214817034},{"$f":"Assumptions!C37","v":26.6},{"$f":"(MAX(424.4*I57,0))","v":27.713319999999996},{"$f":"MAX(S20*(1-$X$7)-AJ20,0)","v":1750.5901525176707},{"$f":"IF(F20>0,K20/((1+$R$9)^(B20-$B$19+0.5)),0)","v":1693.1268858659969},{"$f":"MAX(S20*$X$7,Y20*$X$6/1000000+X20 - 'Petroleum Model'!E337)","v":816.79184999999995},{"$f":"CA20*$BU$15*(1+D20*0.5)","v":0},{"$f":"H20-K20-I20-J20+E20+N20-M20","v":1672.666889380273},{"$f":"F20+O20","v":64304.666889380271},{"$f":"P20/((1+$R$9)^($B20-$B$19))","v":62889.649769565061},null,{"$f":"(AVERAGE(F15:F19)-$T$13)*T20","v":2722.6394999999998},{"$f":"IF(COUNT($B$20:B20) - 1 < $R$7, $R$6, $R$8)","v":5.2499999999999998E-2},null,{"$f":"B20-1","v":2018},{"$f":"M20 + 'Petroleum Model'!E337","v":816.79184999999995},{"$f":"Assumptions!F117","v":25.971000000000004},{"$f":"Assumptions!C117","v":656240.69121279998},{"$f":"(W20-X20)*1000000/Y20","v":1205.0774366619694},null,{"$f":"NA()","v":{"$error":"#N/A"}},null,{"$f":"B20","v":2019},{"$f":"K20","v":1750.5901525176707},{"$f":"'Petroleum Model'!F337","v":961.87721944039674},{"$f":"'Petroleum Model'!G337","v":432.19465241251453},{"$f":"SUM(AE20:AG20)","v":3144.662024370582},null,{"$f":"$AJ$13*$AJ$15*MAX(AF20+AG20-AK20,0)","v":155.25749748232903},{"$f":"AJ14","v":1200},null,null,{"$f":"AH20","v":3144.662024370582},{"$f":"Assumptions!D157","v":909.39724613323585},{"$f":"Assumptions!E157","v":0},{"$f":"AN20+AO20+AP20","v":4054.059270503818},{"$f":"AQ20+W20","v":4870.8511205038176},null,null,"FY 2019",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2019",{"$f":"AE20","v":1750.5901525176707},{"$f":"W20","v":816.79184999999995},{"$f":"AF20","v":961.87721944039674},{"$f":"AG20","v":432.19465241251453},{"$f":"AP20","v":0},{"$f":"AO20","v":909.39724613323585},null,null,null,"FY 2019",{"$f":"Assumptions!C157","v":4583.1000000000004},{"$f":"AQ20","v":4054.059270503818},{"$f":"BP20-BO20","v":-529.04072949618239},null,null,{"$f":"BN20","v":"FY 2019"},{"$f":"$BU$13","v":2000},{"$f":"BU20*BX14","v":45},{"$f":"BU14","v":100},{"$f":"-(MIN(-BQ20,BU20+BV20+BW20))","v":-529.04072949618239},{"$f":"BU20+BV20+BW20+BX20","v":1615.9592705038176},null,{"$f":"BQ20-BX20","v":0}]
[null,{"$f":"B20+1","v":2020},"Year 2",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D338","v":310.54077865453917},{"$f":"O20+F20","v":64304.666889380271},62889.649769565061,4071.4843523731975,{"$f":"I20*F21/F20","v":27.310386691427951},{"$f":"(MAX(424.4*I58,0))","v":27.713319999999996},1897.841545932087,1795.1537800524959,{"$f":"MAX(S21*$X$7,Y21*$X$6/1000000+X21 - 'Petroleum Model'!E338)","v":872.79570000000001},0,{"$f":"H21-K21-I21-J21+E21+N21-M21","v":1556.3641784042215},65861.031067784497,62994.392494338994,null,2909.319,{"$f":"IF(COUNT($B$20:B21) - 1 < $R$7, $R$6, $R$8)","v":5.2499999999999998E-2},null,{"$f":"V20+1","v":2019},{"$f":"M21 + 'Petroleum Model'!E337","v":872.79570000000001},{"$f":"Assumptions!F118","v":26.156535000000002},{"$f":"Assumptions!C118","v":663013.62829280004},1276.955900861373,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,{"$f":"B21","v":2020},1897.841545932087,{"$f":"'Petroleum Model'!F338","v":925.41152039052668},{"$f":"'Petroleum Model'!G338","v":447.94067219436437},3271.1937385169776,null,138.68175406791289,{"$f":"AK20*(1+$R$9*$AJ$16)","v":1200},null,null,3271.1937385169776,{"$f":"Assumptions!D158","v":929.48237118977272},{"$f":"Assumptions!E158","v":0},4200.6761097067501,5073.4718097067498,null,null,"FY 2020",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2020",{"$f":"AE21","v":1897.841545932087},{"$f":"W21","v":872.79570000000001},{"$f":"AF21","v":925.41152039052668},{"$f":"AG21","v":447.94067219436437},{"$f":"AP21","v":0},{"$f":"AO21","v":929.48237118977272},null,null,null,"FY 2020",{"$f":"Assumptions!C158","v":4720.6000000000004},{"$f":"AQ21","v":4200.6761097067501},{"$f":"BP21-BO21","v":-519.92389029325022},null,null,{"$f":"BN21","v":"FY 2020"},{"$f":"BY20","v":1615.9592705038176},{"$f":"MAX(BU21+5*MIN(BX20,0),0)*$BX$13+(MIN(-5*MIN(BX20,0),BU21)*$BX$14)","v":36.359083586335892},{"$f":"BW20","v":100},{"$f":"-(MIN(-BQ21,BU21+BV21+BW21))","v":-519.92389029325022},{"$f":"BU21+BV21+BW21+BX21","v":1232.3944637969032},null,{"$f":"BQ21-BX21","v":0}]
[null,{"$f":"B21+1","v":2021},"Year 3",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D339","v":312.32562633301006},65861.031067784497,62994.392494338994,4173.7977415301648,{"$f":"I21*F22/F21","v":27.971379269432045},{"$f":"(MAX(424.4*I59,0))","v":27.713319999999996},1868.829867329905,1728.8135506152075,{"$f":"MAX(S22*$X$7,Y22*$X$6/1000000+X22 - 'Petroleum Model'!E339)","v":870.5060006681407},0,{"$f":"H22-K22-I22-J22+E22+N22-M22","v":1691.1028005956973},67552.133868380188,63190.111579909601,null,2901.6866688938026,{"$f":"IF(COUNT($B$20:B22) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,{"$f":"V21+1","v":2020},{"$f":"M22 + 'Petroleum Model'!E338","v":870.5060006681407},{"$f":"Assumptions!F119","v":26.346244537499999},{"$f":"Assumptions!C119","v":669717.86742000002},1260.47071042416,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2021,1868.829867329905,{"$f":"'Petroleum Model'!F339","v":930.73036647236995},{"$f":"'Petroleum Model'!G339","v":472.20813464732589},3271.768368449601,null,162.35080089575678,1200,null,null,3271.768368449601,{"$f":"Assumptions!D159","v":986.73701331291772},{"$f":"Assumptions!E159","v":0},4258.5053817625185,5129.0113824306591,null,null,"FY 2021",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2021",1868.829867329905,870.5060006681407,930.73036647236995,472.20813464732589,0,986.73701331291772,null,null,null,"FY 2021",{"$f":"Assumptions!C159","v":4873.3},4258.5053817625185,-614.7946182374817,null,null,"FY 2021",1232.3944637969032,{"$f":"MAX(BU22+5*MIN(BX21,0),0)*$BX$13+(MIN(-5*MIN(BX21,0),BU22)*$BX$14)","v":27.728875435430322},{"$f":"BW21","v":100},-614.7946182374817,{"$f":"BU22+BV22+BW22+BX22","v":745.32872099485189},null,0]
[null,2022,"Year 4",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D340","v":308.8590140312989},67552.133868380188,63190.111579909601,4277.8364558292396,28.689595748162493,27.713319999999996,1968.0114606105531,1780.5029523415374,{"$f":"MAX(S23*$X$7,Y23*$X$6/1000000+X23 - 'Petroleum Model'!E340)","v":909.68909387149415},0,{"$f":"H23-K23-I23-J23+E23+N23-M23","v":1652.5919996303292},69204.725868010515,63311.482920329239,null,3032.2969795716472,{"$f":"IF(COUNT($B$20:B23) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2021,{"$f":"M23 + 'Petroleum Model'!E339","v":909.68909387149415},{"$f":"Assumptions!F120","v":26.540222539593749},{"$f":"Assumptions!C120","v":676356.1002328},1305.7454069356702,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2022,1968.0114606105531,{"$f":"'Petroleum Model'!F340","v":920.39986181327072},{"$f":"'Petroleum Model'!G340","v":472.84566954872912},3361.2569919725529,null,154.59642508959988,1200,null,null,3361.2569919725529,{"$f":"Assumptions!D160","v":1016.9945980301682},{"$f":"Assumptions!E160","v":0},4378.2515900027211,5287.9406838742152,null,null,"FY 2022",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2022",1968.0114606105531,909.68909387149415,920.39986181327072,472.84566954872912,0,1016.9945980301682,null,null,null,"FY 2022",{"$f":"Assumptions!C160","v":4981.6000000000004},4378.2515900027211,-603.3484099972793,null,null,"FY 2022",745.32872099485189,16.769896222384165,{"$f":"BW22","v":100},-603.3484099972793,258.75020721995679,null,0]
[null,2023,"Year 5",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D341","v":313.57076976793655},69204.725868010515,63311.482920329239,4380.4727917098489,29.391456573142804,27.713319999999996,2031.1673083788244,1797.2043298027002,{"$f":"MAX(S24*$X$7,Y24*$X$6/1000000+X24 - 'Petroleum Model'!E341)","v":954.03849547663481},-225.91856115459768,1425.8144198945854,70630.540287905096,63194.014429275252,null,3180.1283182554494,{"$f":"IF(COUNT($B$20:B24) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2022,{"$f":"M24 + 'Petroleum Model'!E340","v":954.03849547663481},{"$f":"Assumptions!F121","v":26.73856504673461},{"$f":"Assumptions!C121","v":682898.87164280005},1357.8876301247392,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2023,2031.1673083788244,{"$f":"'Petroleum Model'!F341","v":934.4408939084509},{"$f":"'Petroleum Model'!G341","v":509.21224909153665},3474.8204513788119,null,194.92251439999001,1200,null,null,3474.8204513788119,{"$f":"Assumptions!D161","v":1047.3001385866296},{"$f":"Assumptions!E161","v":0},4522.1205899654415,5476.1590854420765,null,null,"FY 2023",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2023",2031.1673083788244,954.03849547663481,934.4408939084509,509.21224909153665,0,1047.3001385866296,null,null,null,"FY 2023",{"$f":"Assumptions!C161","v":5105.5},4522.1205899654415,-583.37941003455853,null,null,"FY 2023",258.75020721995679,5.8218796624490272,100,-364.57208688240581,0,null,-218.80732315215272]
[null,2024,"Year 6",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D342","v":321.51069397365728},70630.540287905096,63194.014429275252,4471.1048005513594,29.997004273506771,27.713319999999996,2045.5405220422285,1770.0948105802363,{"$f":"MAX(S25*$X$7,Y25*$X$6/1000000+X25 - 'Petroleum Model'!E342)","v":982.2976730806663},-506.38454817694276,1200.6824269516728,71831.222714856762,62854.06336116264,null,3274.3255769355546,{"$f":"IF(COUNT($B$20:B25) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2023,{"$f":"M25 + 'Petroleum Model'!E341","v":982.2976730806663},{"$f":"Assumptions!F122","v":27.340182760286137},{"$f":"Assumptions!C122","v":689356.88702999998},1385.2875169416006,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2024,2045.5405220422285,{"$f":"'Petroleum Model'!F342","v":958.10186804149873},{"$f":"'Petroleum Model'!G342","v":550.00735922432568},3553.6497493080528,null,246.48738181265946,1200,null,null,3553.6497493080528,{"$f":"Assumptions!D162","v":1067.6051677118571},{"$f":"Assumptions!E162","v":0},4621.25491701991,5603.5525901005767,null,null,"FY 2024",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2024",2045.5405220422285,982.2976730806663,958.10186804149873,550.00735922432568,0,1067.6051677118571,null,null,null,"FY 2024",{"$f":"Assumptions!C162","v":5211.7},4621.25491701991,-590.44508298008986,null,null,"FY 2024",0,0,100,-100,0,null,-490.44508298008986]
[null,2025,"Year 7",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D343","v":336.69315528920976},71831.222714856762,62854.06336116264,4550.1224177655349,30.506937734946838,27.713319999999996,1982.7852966359856,1678.0342258869787,{"$f":"MAX(S26*$X$7,Y26*$X$6/1000000+X26 - 'Petroleum Model'!E343)","v":1006.293293944382},-499.93956419430759,1339.577160545123,73170.799875401892,62617.335834546087,null,3354.3109798146065,{"$f":"IF(COUNT($B$20:B26) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2024,{"$f":"M26 + 'Petroleum Model'!E342","v":1006.293293944382},{"$f":"Assumptions!F123","v":27.955336872392571},{"$f":"Assumptions!C123","v":695681.98238000006},1406.3005537745767,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2025,1982.7852966359856,{"$f":"'Petroleum Model'!F343","v":1003.345602761845},{"$f":"'Petroleum Model'!G343","v":653.19488378095355},3639.3257831787841,null,365.23238923423889,1200,null,null,3639.3257831787841,{"$f":"Assumptions!D163","v":1087.9712490785448},{"$f":"Assumptions!E163","v":0},4727.2970322573292,5733.5903262017109,null,null,"FY 2025",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2025",1982.7852966359856,1006.293293944382,1003.345602761845,653.19488378095355,0,1087.9712490785448,null,null,null,"FY 2025",{"$f":"Assumptions!C163","v":5311.5},4727.2970322573292,-584.20296774267081,null,null,"FY 2025",0,0,100,-100,0,null,-484.20296774267081]
[null,2026,"Year 8",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D344","v":350.95899555132718},73170.799875401892,62617.335834546087,4638.2102873397462,31.075860210207093,27.713319999999996,1920.6501361366763,1589.6813150365949,{"$f":"MAX(S27*$X$7,Y27*$X$6/1000000+X27 - 'Petroleum Model'!E344)","v":1028.8729614208112},-503.07954153251552,1477.7774635908634,74648.577338992749,62476.256875598272,null,3429.5765380693711,{"$f":"IF(COUNT($B$20:B27) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2025,{"$f":"M27 + 'Petroleum Model'!E343","v":1028.8729614208112},{"$f":"Assumptions!F124","v":28.584331952021408},{"$f":"Assumptions!C124","v":701889.31854999997},1425.137273117703,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2026,1920.6501361366763,{"$f":"'Petroleum Model'!F344","v":1045.8578067429551},{"$f":"'Petroleum Model'!G344","v":754.20899389689919},3720.7169367765309,null,480.05344051188331,1200,null,null,3720.7169367765309,{"$f":"Assumptions!D164","v":1113.1389552016622},{"$f":"Assumptions!E164","v":0},4833.8558919781935,5862.7288533990049,null,null,"FY 2026",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2026",1920.6501361366763,1028.8729614208112,1045.8578067429551,754.20899389689919,0,1113.1389552016622,null,null,null,"FY 2026",{"$f":"Assumptions!C164","v":5421.1},4833.8558919781935,-587.24410802180682,null,null,"FY 2026",0,0,100,-100,0,null,-487.24410802180682]
[null,2027,"Year 9",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D345","v":357.7678697959978},74648.577338992749,62476.256875598272,4732.2459835076788,31.703476772531733,27.713319999999996,1945.7492887809653,1575.0174576716588,{"$f":"MAX(S28*$X$7,Y28*$X$6/1000000+X28 - 'Petroleum Model'!E345)","v":1050.8022678436635},-537.45355901254572,1496.5919408939706,76145.169279886715,62326.466562125432,null,3502.6742261455447,{"$f":"IF(COUNT($B$20:B28) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2026,{"$f":"M28 + 'Petroleum Model'!E344","v":1050.8022678436635},{"$f":"Assumptions!F125","v":29.227479420941886},{"$f":"Assumptions!C125","v":707972.65583279997},1442.9579730322016,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2027,1945.7492887809653,{"$f":"'Petroleum Model'!F345","v":1066.1482519920735},{"$f":"'Petroleum Model'!G345","v":766.50508490907089},3778.4026256821094,null,506.12266952091562,1200,null,null,3778.4026256821094,{"$f":"Assumptions!D165","v":1143.4612396810421},{"$f":"Assumptions!E165","v":0},4921.8638653631515,5972.6661332068152,null,null,"FY 2027",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2027",1945.7492887809653,1050.8022678436635,1066.1482519920735,766.50508490907089,0,1143.4612396810421,null,null,null,"FY 2027",{"$f":"Assumptions!C165","v":5542.4},4921.8638653631515,-620.53613463684815,null,null,"FY 2027",0,0,100,-100,0,null,{"$f":"BQ28-BX28","v":-520.53613463684815}]
[null,2028,"Year 10",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D346","v":369.23707697797414},76145.169279886715,62326.466562125432,4829.0331094243675,32.339083900322308,27.713319999999996,1929.7583041060157,1527.7000516919211,{"$f":"MAX(S29*$X$7,Y29*$X$6/1000000+X29 - 'Petroleum Model'!E346)","v":1072.0915982555014},-506.26697150056935,1630.1009086399329,77775.270188526643,62259.891816654992,null,3573.6386608516714,{"$f":"IF(COUNT($B$20:B29) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2027,{"$f":"M29 + 'Petroleum Model'!E345","v":1072.0915982555014},{"$f":"Assumptions!F126","v":29.885097707913076},{"$f":"Assumptions!C126","v":713931.98403280007},1459.8120323177823,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2028,1929.7583041060157,{"$f":"'Petroleum Model'!F346","v":1100.3264893943629},{"$f":"'Petroleum Model'!G346","v":814.40945871832969},3844.4942522187084,null,571.78875849015401,1200,null,null,3844.4942522187084,{"$f":"Assumptions!D166","v":1166.874540516817},{"$f":"Assumptions!E166","v":0},5011.3687927355259,6083.4603909910275,null,null,"FY 2028",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2028",1929.7583041060157,1072.0915982555014,1100.3264893943629,814.40945871832969,0,1166.874540516817,null,null,null,"FY 2028",{"$f":"Assumptions!C166","v":5601.7},5011.3687927355259,-590.33120726447396,null,null,"FY 2028",0,0,100,-100,{"$f":"BU29+BV29+BW29+BX29","v":0},null,-490.33120726447396]
[null,2029,"Year 11",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D347","v":376.52433370773605},77775.270188526643,62259.891816654992,4934.3561486669432,33.031392690873815,27.713319999999996,1914.8958178728062,1482.5761480670435,{"$f":"MAX(S30*$X$7,Y30*$X$6/1000000+X30 - 'Petroleum Model'!E347)","v":1092.9129284911296},-558.8611421563071,1683.4658811635627,79458.736069690203,62207.846759565793,null,3643.0430949704323,{"$f":"IF(COUNT($B$20:B30) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2028,{"$f":"M30 + 'Petroleum Model'!E346","v":1092.9129284911296},{"$f":"Assumptions!F127","v":30.557512406341118},{"$f":"Assumptions!C127","v":719763.73469000007},1475.9779701075681,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2029,1914.8958178728062,{"$f":"'Petroleum Model'!F347","v":1122.0425144490534},{"$f":"'Petroleum Model'!G347","v":872.00042130906672},3908.9387536309268,null,635.23434860649616,1200,null,null,3908.9387536309268,{"$f":"Assumptions!D167","v":1177.5296250312449},{"$f":"Assumptions!E167","v":0},5086.4683786621717,6179.3813071533013,null,null,"FY 2029",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2029",1914.8958178728062,1092.9129284911296,1122.0425144490534,872.00042130906672,0,1177.5296250312449,null,null,null,"FY 2029",{"$f":"Assumptions!C167","v":5727.7382499999994},5086.4683786621717,-641.26987133782768,null,null,"FY 2029",0,0,100,-100,0,null,-541.26987133782768]
[null,2030,"Year 12",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D348","v":384.47707175564375},79458.736069690203,62207.846759565793,5042.5130653379811,33.746365746802908,27.713319999999996,1919.0068105045025,1453.0650518768571,{"$f":"MAX(S31*$X$7,Y31*$X$6/1000000+X31 - 'Petroleum Model'!E348)","v":1114.3471181929945},-617.16776458497475,1715.0087580643503,81173.744827754548,62152.096364046891,null,3714.4903939766482,{"$f":"IF(COUNT($B$20:B31) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2029,{"$f":"M31 + 'Petroleum Model'!E347","v":1114.3471181929945},{"$f":"Assumptions!F128","v":31.245056435483793},{"$f":"Assumptions!C128","v":725466.13377000007},1492.9739809203754,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2030,1919.0068105045025,{"$f":"'Petroleum Model'!F348","v":1145.7416738318184},{"$f":"'Petroleum Model'!G348","v":905.67890776712079},3970.4273921034419,null,681.13646527915125,1200,null,null,3970.4273921034419,{"$f":"Assumptions!D168","v":1188.443792168071},{"$f":"Assumptions!E168","v":0},5158.8711842715129,6273.2183024645074,null,null,"FY 2030",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2030",1919.0068105045025,1114.3471181929945,1145.7416738318184,905.67890776712079,0,1188.443792168071,null,null,null,"FY 2030",{"$f":"Assumptions!C168","v":5856.6123606249994},5158.8711842715129,-697.74117635348648,null,null,"FY 2030",0,0,100,-100,0,null,-597.74117635348648]
[null,2031,"Year 13",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D349","v":391.78720185885931},81173.744827754548,62152.096364046891,5152.052003179796,34.474735158038563,27.713319999999996,1940.1405199361536,1436.7407536571675,{"$f":"MAX(S32*$X$7,Y32*$X$6/1000000+X32 - 'Petroleum Model'!E349)","v":1137.2296582574947},-683.39391231226932,1720.8870593746994,82894.631887129246,62073.079331265326,null,3790.7655275249826,{"$f":"IF(COUNT($B$20:B32) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2030,{"$f":"M32 + 'Petroleum Model'!E348","v":1137.2296582574947},{"$f":"Assumptions!F129","v":31.948070205282178},{"$f":"Assumptions!C129","v":731072.18443000002},1511.863823562067,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2031,1940.1405199361536,{"$f":"'Petroleum Model'!F349","v":1167.5258615394007},{"$f":"'Petroleum Model'!G349","v":924.21832512476658},4031.8847066003209,null,713.39534933133405,1200,null,null,4031.8847066003209,{"$f":"Assumptions!D169","v":1194.6187083496181},{"$f":"Assumptions!E169","v":0},5226.5034149499388,6363.7330732074333,null,null,"FY 2031",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2031",1940.1405199361536,1137.2296582574947,1167.5258615394007,924.21832512476658,0,1194.6187083496181,null,null,null,"FY 2031",{"$f":"Assumptions!C169","v":5988.3861387390616},5226.5034149499388,-761.88272378912279,null,null,"FY 2031",0,0,100,-100,0,null,-661.88272378912279]
[null,2032,"Year 14",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D350","v":399.45862542063031},82894.631887129246,62073.079331265326,5262.5446923727313,35.205601101635558,27.713319999999996,1941.7933404429009,1406.3224685217581,{"$f":"MAX(S33*$X$7,Y33*$X$6/1000000+X33 - 'Petroleum Model'!E350)","v":1161.2384931145525},-738.82744054787463,1757.2251225863979,84651.857009715648,61994.056698898326,null,3870.7949770485088,{"$f":"IF(COUNT($B$20:B33) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2031,{"$f":"M33 + 'Petroleum Model'!E349","v":1161.2384931145525},{"$f":"Assumptions!F130","v":32.666901784901029},{"$f":"Assumptions!C130","v":736564.04437000002},1532.2110819228824,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2032,1941.7933404429009,{"$f":"'Petroleum Model'!F350","v":1190.3867037534783},{"$f":"'Petroleum Model'!G350","v":969.31722561034019},4101.4972698067195,null,767.76314349105496,1200,null,null,4101.4972698067195,{"$f":"Assumptions!D170","v":1206.0561860632931},{"$f":"Assumptions!E170","v":0},5307.5534558700128,6468.7919489845654,null,null,"FY 2032",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2032",1941.7933404429009,1161.2384931145525,1190.3867037534783,969.31722561034019,0,1206.0561860632931,null,null,null,"FY 2032",{"$f":"Assumptions!C170","v":6123.1248268606905},5307.5534558700128,-815.57137099067768,null,null,"FY 2032",0,0,100,-100,0,null,{"$f":"BQ33-BX33","v":-715.57137099067768}]
[null,2033,"Year 15",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D351","v":401.74419783033721},84651.857009715648,61994.056698898326,5373.893752678031,35.951899930681385,27.713319999999996,1982.9278982658043,1404.5121951835802,{"$f":"MAX(S34*$X$7,Y34*$X$6/1000000+X34 - 'Petroleum Model'!E351)","v":1185.9766567589622},-810.27537983838226,1732.792795714538,86384.649805430192,61870.956033246061,null,3953.2555225298743,{"$f":"IF(COUNT($B$20:B34) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2032,{"$f":"M34 + 'Petroleum Model'!E350","v":1185.9766567589622},{"$f":"Assumptions!F131","v":33.401907075061295},{"$f":"Assumptions!C131","v":741943.49782000005},1553.4535353034694,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2033,1982.9278982658043,{"$f":"'Petroleum Model'!F351","v":1197.1977095344048},{"$f":"'Petroleum Model'!G351","v":983.24099984698012},4163.3666076471891,null,784.35096750510786,1200,null,null,4163.3666076471891,{"$f":"Assumptions!D171","v":1212.7581841487322},{"$f":"Assumptions!E171","v":0},5376.1247917959208,6562.1014485548831,null,null,"FY 2033",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2033",1982.9278982658043,1185.9766567589622,1197.1977095344048,983.24099984698012,0,1212.7581841487322,null,null,null,"FY 2033",{"$f":"Assumptions!C171","v":6260.8951354650562},5376.1247917959208,-884.7703436691354,null,null,"FY 2033",0,0,100,-100,0,null,-784.7703436691354]
[null,2034,"Year 16",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D352","v":401.78656530964571},86384.649805430192,61870.956033246061,5483.2604424458268,36.687822276543038,27.713319999999996,2032.3868148630577,1407.8670461407398,{"$f":"MAX(S35*$X$7,Y35*$X$6/1000000+X35 - 'Petroleum Model'!E352)","v":1211.496719948449},-879.28017153638984,1697.4821591310329,88082.131964561224,61698.520644154392,null,4038.3223998281633,{"$f":"IF(COUNT($B$20:B35) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2033,{"$f":"M35 + 'Petroleum Model'!E351","v":1211.496719948449},{"$f":"Assumptions!F132","v":34.153449984250173},{"$f":"Assumptions!C132","v":747250.6950528},1575.5666441782421,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2034,2032.3868148630577,{"$f":"'Petroleum Model'!F352","v":1197.3239646227441},{"$f":"'Petroleum Model'!G352","v":995.72461664807668},4225.4353961338784,null,794.43886501665656,1200,null,null,4225.4353961338784,{"$f":"Assumptions!D172","v":1224.7268081731943},{"$f":"Assumptions!E172","v":0},5450.1622043070729,6661.6589242555219,null,null,"FY 2034",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2034",2032.3868148630577,1211.496719948449,1197.3239646227441,995.72461664807668,0,1224.7268081731943,null,null,null,"FY 2034",{"$f":"Assumptions!C172","v":6401.7652760130195},5450.1622043070729,-951.6030717059466,null,null,"FY 2034",0,0,100,-100,0,null,-851.6030717059466]
[null,2035,"Year 17",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D353","v":401.14158663467884},88082.131964561224,61698.520644154392,5590.2264458954023,37.408748088155079,27.713319999999996,2083.7882321464504,1411.7101563822102,{"$f":"MAX(S36*$X$7,Y36*$X$6/1000000+X36 - 'Petroleum Model'!E353)","v":1237.32485879916},-950.85358640439063,1654.2792870919254,89736.411251653146,61474.11902310179,null,4124.4161959971998,{"$f":"IF(COUNT($B$20:B36) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2034,{"$f":"M36 + 'Petroleum Model'!E352","v":1237.32485879916},{"$f":"Assumptions!F133","v":34.921902608895806},{"$f":"Assumptions!C133","v":752449.04405999999},1597.9858911142228,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2035,2083.7882321464504,{"$f":"'Petroleum Model'!F353","v":1195.4019281713429},{"$f":"'Petroleum Model'!G353","v":1008.7269531431436},4287.9171134609369,null,803.30310505158923,1200,null,null,4287.9171134609369,{"$f":"Assumptions!D173","v":1236.9643108949269},{"$f":"Assumptions!E173","v":0},5524.8814243558636,6762.2062831550238,null,null,"FY 2035",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2035",2083.7882321464504,1237.32485879916,1195.4019281713429,1008.7269531431436,0,1236.9643108949269,null,null,null,"FY 2035",{"$f":"Assumptions!C173","v":6545.8049947233121},5524.8814243558636,-1020.9235703674485,null,null,"FY 2035",0,0,100,-100,0,null,-920.92357036744852]
[null,2036,"Year 18",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D354","v":402.84062644163942},89736.411251653146,61474.11902310179,5696.4196227803704,38.111325509228095,27.713319999999996,2074.8231050766749,1374.7056482329231,{"$f":"MAX(S37*$X$7,Y37*$X$6/1000000+X37 - 'Petroleum Model'!E354)","v":1263.1950464837726},-1014.946885643679,1680.4705665086551,91416.881818161797,61247.265478769768,null,4210.650154945909,{"$f":"IF(COUNT($B$20:B37) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2035,{"$f":"M37 + 'Petroleum Model'!E353","v":1263.1950464837726},{"$f":"Assumptions!F134","v":35.707645417595955},{"$f":"Assumptions!C134","v":757577.81829279999},1620.2789620112119,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2036,2074.8231050766749,{"$f":"'Petroleum Model'!F354","v":1200.4650667960855},{"$f":"'Petroleum Model'!G354","v":1090.324937435741},4365.6131093085014,null,872.6320033854613,1200,null,null,4365.6131093085014,{"$f":"Assumptions!D174","v":1244.473092814314},{"$f":"Assumptions!E174","v":0},5610.0862021228149,6873.2812486065877,null,null,"FY 2036",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2036",2074.8231050766749,1263.1950464837726,1200.4650667960855,1090.324937435741,0,1244.473092814314,null,null,null,"FY 2036",{"$f":"Assumptions!C174","v":6693.0856071045864},5610.0862021228149,-1082.9994049817715,null,null,"FY 2036",0,0,100,-100,0,null,-982.99940498177148]
[null,2037,"Year 19",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D355","v":402.6640993063898},91416.881818161797,61247.265478769768,5803.6894388783257,38.825026445955807,27.713319999999996,2083.6019863244014,1350.1439899341749,{"$f":"MAX(S38*$X$7,Y38*$X$6/1000000+X38 - 'Petroleum Model'!E355)","v":1288.8830457554686},-1082.1452950791102,1685.18486457978,93102.06668274157,61003.717979575587,null,4296.2768191848954,{"$f":"IF(COUNT($B$20:B38) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2036,{"$f":"M38 + 'Petroleum Model'!E354","v":1288.8830457554686},{"$f":"Assumptions!F135","v":36.511067439491868},{"$f":"Assumptions!C135","v":762661.08956280001},1642.1081335536687,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2037,2083.6019863244014,{"$f":"'Petroleum Model'!F355","v":1199.9390159330417},{"$f":"'Petroleum Model'!G355","v":1154.8007179482399},4438.3417202056835,null,923.79178710502538,1200,null,null,4438.3417202056835,{"$f":"Assumptions!D175","v":1257.2557028126448},{"$f":"Assumptions!E175","v":0},5695.5974230183283,6984.4804687737969,null,null,"FY 2037",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2037",2083.6019863244014,1288.8830457554686,1199.9390159330417,1154.8007179482399,0,1257.2557028126448,null,null,null,"FY 2037",{"$f":"Assumptions!C175","v":6843.6800332644398},5695.5974230183283,-1148.0826102461115,null,null,"FY 2037",0,0,100,-100,0,null,-1048.0826102461115]
[null,2038,"Year 20",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D356","v":405.40056191037507},93102.06668274157,61003.717979575587,5911.1601010189324,39.540729559345479,27.713319999999996,2098.7850741753941,1330.0561482102919,{"$f":"MAX(S39*$X$7,Y39*$X$6/1000000+X39 - 'Petroleum Model'!E356)","v":1314.4497955485663},-1154.5749116948502,1681.4968319511522,94783.563514692723,60738.868744320083,null,4381.4993184952209,{"$f":"IF(COUNT($B$20:B39) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2037,{"$f":"M39 + 'Petroleum Model'!E355","v":1314.4497955485663},{"$f":"Assumptions!F136","v":37.332566456880429},{"$f":"Assumptions!C136","v":767693.50517999998},1663.576961996366,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2038,2098.7850741753941,{"$f":"'Petroleum Model'!F356","v":1208.0936744929177},{"$f":"'Petroleum Model'!G356","v":1202.2368864711577},4509.1156351394693,null,968.2644487712605,1200,null,null,4509.1156351394693,{"$f":"Assumptions!D176","v":1270.3148388784077},{"$f":"Assumptions!E176","v":0},5779.4304740178768,7093.8802695664435,null,null,"FY 2038",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2038",2098.7850741753941,1314.4497955485663,1208.0936744929177,1202.2368864711577,0,1270.3148388784077,null,null,null,"FY 2038",{"$f":"Assumptions!C176","v":6997.6628340128891},5779.4304740178768,-1218.2323599950123,null,null,"FY 2038",0,0,100,-100,0,null,-1118.2323599950123]
[null,2039,"Year 21",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D357","v":409.75893385721827},94783.563514692723,60738.868744320083,6018.6582952738836,40.254866354113339,27.713319999999996,2107.7991056801866,1306.3751400379381,{"$f":"MAX(S40*$X$7,Y40*$X$6/1000000+X40 - 'Petroleum Model'!E357)","v":1339.8004245676439},-1234.5142386558866,1678.3352738732719,96461.898788566003,60454.155142114585,null,4466.0014152254798,{"$f":"IF(COUNT($B$20:B40) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2038,{"$f":"M40 + 'Petroleum Model'!E356","v":1339.8004245676439},{"$f":"Assumptions!F137","v":38.172549202160241},{"$f":"Assumptions!C137","v":772693.81485279999},1684.5325410213704,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2039,2107.7991056801866,{"$f":"'Petroleum Model'!F357","v":1221.0816228945105},{"$f":"'Petroleum Model'!G357","v":1251.9207333275508},4580.8014619022479,null,1018.401884977649,1200,null,null,4580.8014619022479,{"$f":"Assumptions!D177","v":1278.6533489210772},{"$f":"Assumptions!E177","v":0},5859.4548108233248,7199.2552353909687,null,null,"FY 2039",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2039",2107.7991056801866,1339.8004245676439,1221.0816228945105,1251.9207333275508,0,1278.6533489210772,null,null,null,"FY 2039",{"$f":"Assumptions!C177","v":7155.1102477781787},5859.4548108233248,-1295.6554369548539,null,null,"FY 2039",0,0,100,-100,0,null,-1195.6554369548539]
[null,2040,"Year 22",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D358","v":416.2457440089164},96461.898788566003,60454.155142114585,6126.7306932186539,40.967660425594836,27.713319999999996,2095.258429176105,1270.0270506249544,{"$f":"MAX(S41*$X$7,Y41*$X$6/1000000+X41 - 'Petroleum Model'!E358)","v":1364.9971656954315},-1307.5568339941101,1706.4830279363293,98168.381816502326,60169.813490592256,null,4549.9905523181051,{"$f":"IF(COUNT($B$20:B41) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2039,{"$f":"M41 + 'Petroleum Model'!E357","v":1364.9971656954315},{"$f":"Assumptions!F138","v":39.031431559208841},{"$f":"Assumptions!C138","v":777689.65885280003},1705.0062567274017,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2040,2095.258429176105,{"$f":"'Petroleum Model'!F358","v":1240.4123171465708},{"$f":"'Petroleum Model'!G358","v":1321.7563796616396},4657.4271259843154,null,1089.7349574465684,1200,null,null,4657.4271259843154,{"$f":"Assumptions!D178","v":1292.2742316723984},{"$f":"Assumptions!E178","v":0},5949.7013576567133,7314.6985233521445,null,null,"FY 2040",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2040",2095.258429176105,1364.9971656954315,1240.4123171465708,1321.7563796616396,0,1292.2742316723984,null,null,null,"FY 2040",{"$f":"Assumptions!C178","v":7316.100228353188},5949.7013576567133,-1366.3988706964747,null,null,"FY 2040",0,0,100,{"$f":"-(MIN(-BQ41,BU41+BV41+BW41))","v":-100},{"$f":"BU41+BV41+BW41+BX41","v":0},null,{"$f":"BQ41-BX41","v":-1266.3988706964747}]
[null,2041,"Year 23",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D359","v":421.51865781049742},98168.381816502326,60169.813490592256,6237.3053562122141,41.692408933435971,27.713319999999996,2060.9214750275182,1221.7251176319926,{"$f":"MAX(S42*$X$7,Y42*$X$6/1000000+X42 - 'Petroleum Model'!E359)","v":1390.1364661674459},-1378.5914410358914,1759.7689028584207,99928.150719360739,59900.654370329248,null,4633.7882205581527,{"$f":"IF(COUNT($B$20:B42) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2040,{"$f":"M42 + 'Petroleum Model'!E358","v":1390.1364661674459},{"$f":"Assumptions!F139","v":39.909638769291043},{"$f":"Assumptions!C139","v":782674.79747280001},1725.1441234059653,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2041,2060.9214750275182,{"$f":"'Petroleum Model'!F359","v":1256.1256002752823},{"$f":"'Petroleum Model'!G359","v":1422.2872489287029},4739.3343242315032,null,1182.7302793631884,1200,null,null,4739.3343242315032,{"$f":"Assumptions!D179","v":1306.1806376752329},{"$f":"Assumptions!E179","v":0},6045.5149619067361,7435.6514280741821,null,null,"FY 2041",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2041",2060.9214750275182,1390.1364661674459,1256.1256002752823,1422.2872489287029,0,1306.1806376752329,null,null,null,"FY 2041",{"$f":"Assumptions!C179","v":7480.7124834911347},6045.5149619067361,-1435.1975215843986,null,null,"FY 2041",0,0,100,-100,0,null,-1335.1975215843986]
[null,2042,"Year 24",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D360","v":429.20528595044004},99928.150719360739,59900.654370329248,6351.7657789613004,42.439788113663866,27.713319999999996,2015.6949239848841,1168.6206158380314,{"$f":"MAX(S43*$X$7,Y43*$X$6/1000000+X43 - 'Petroleum Model'!E360)","v":1415.4323778619932},-1455.0319776111735,1824.6586773400263,101752.80939670076,59652.247161637177,null,4718.1079262066442,{"$f":"IF(COUNT($B$20:B43) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2041,{"$f":"M43 + 'Petroleum Model'!E359","v":1415.4323778619932},{"$f":"Assumptions!F140","v":40.807605641600091},{"$f":"Assumptions!C140","v":787645.66225280007},1745.2324542596139,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2042,2015.6949239848841,{"$f":"'Petroleum Model'!F360","v":1279.0317521323113},{"$f":"'Petroleum Model'!G360","v":1529.6940283173969},4824.4207044345922,null,1286.9806243597668,1200,null,null,4824.4207044345922,{"$f":"Assumptions!D180","v":1315.3758703601056},{"$f":"Assumptions!E180","v":0},6139.7965747946982,7555.228952656691,null,null,"FY 2042",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2042",2015.6949239848841,1415.4323778619932,1279.0317521323113,1529.6940283173969,0,1315.3758703601056,null,null,null,"FY 2042",{"$f":"Assumptions!C180","v":7649.0285143696847},6139.7965747946982,-1509.2319395749864,null,null,"FY 2042",0,0,100,-100,0,null,-1409.2319395749864]
[null,2043,"Year 25",6.5000000000000002E-2,{"$f":"'Petroleum Model'!D361","v":438.56380308995551},101752.80939670076,59652.247161637177,6470.159377275525,43.214726177548854,27.713319999999996,1980.4232342672083,1122.9060907499929,{"$f":"MAX(S44*$X$7,Y44*$X$6/1000000+X44 - 'Petroleum Model'!E361)","v":1440.9661845655901},-1531.7716102508657,1884.6341051042673,103637.44350180503,59420.154188278066,null,4803.2206152186336,{"$f":"IF(COUNT($B$20:B44) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2042,{"$f":"M44 + 'Petroleum Model'!E360","v":1440.9661845655901},{"$f":"Assumptions!F141","v":41.725776768536086},{"$f":"Assumptions!C141","v":792636.15356280003},1765.299755136886,null,{"$f":"NA()","v":{"$error":"#N/A"}},null,2043,1980.4232342672083,{"$f":"'Petroleum Model'!F361","v":1306.9201332080675},{"$f":"'Petroleum Model'!G361","v":1620.3688622742268},4907.7122297495025,null,1381.8311963858353,1200,null,null,4907.7122297495025,{"$f":"Assumptions!D181","v":1329.8633872096102},{"$f":"Assumptions!E181","v":0},6237.5756169591132,7678.5418015247033,null,null,"FY 2043",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},null,null,"FY 2043",1980.4232342672083,1440.9661845655901,1306.9201332080675,1620.3688622742268,0,1329.8633872096102,null,null,null,"FY 2043",{"$f":"Assumptions!C181","v":7821.1316559430024},6237.5756169591132,-1583.5560389838893,null,null,"FY 2043",0,0,100,-100,0,null,-1483.5560389838893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4889.728042358226,{"$f":"IF(COUNT($B$20:B45) - 1 < $R$7, $R$6, $R$8)","v":0.05}]
[null,null,null,"Totals Over Time Horizon",{"$f":"SUM(E20:E44)","v":9387.3588656841548},null,null,{"$f":"SUM(H20:H44)","v":129550.62777570875},{"$f":"SUM(H46,E46)","v":138937.9866413929},{"$f":"SUM(I46,F46)","v":138937.9866413929},{"$f":"SUM(J46,G46)","v":138937.9866413929}]
[]
[null,"Key outputs"]
[null,"End of Year Account Balances"]
[null,null,"Principal","Earnings Reserve","Unrealized Earnings",null,"Principal Deposits","Statutory Earning","Statutory Return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard deviation of payout",{"$f":"_xlfn.STDEV.S(AQ20:AQ44)","v":638.53816190395764}]
[null,null,null,null,null,{"$f":"F52-1","v":2013},null,2928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard deviation divided by average payout",{"$f":"AQ50/AVERAGE(AQ20:AQ44)","v":0.12281755256700198}]
[null,null,null,null,null,2014,null,3531]
[null,null,null,null,null,2015,null,2907]
[null,null,null,null,null,2016,null,2198,null,null,null,null,null,"Principal Deposits Breakdown"]
[null,null,null,null,null,2017,null,3214,null,null,null,null,null,"Automatic deposits",null,"Inflation proofing based on N times draw",null,null,null,null,"Based on principal, actual inflation","N Times Payout ","Separate POMV","Status quo ","None"]
[null,"Initial Value",{"$f":"Assumptions!C31","v":41555},{"$f":"Assumptions!C33","v":13078},{"$f":"Assumptions!C32","v":7999},{"$f":"F57-1","v":2018},null,4391,null,null,null,null,null,"Petroleum Royalties","0.25% market value","N times draw","URG allocation factor","N times draw adjusted","ERA value EOY","Over the waterfall","Last year's principal + automatic deposits",1,2,3,4,"Inflation-proofing","total Deposits"]
[null,{"$f":"B20","v":2019},{"$f":"$C$56+SUM($G$57:G57)","v":45456.099227694307},{"$f":"P20-C57-E57","v":10867.898052246648},{"$f":"E56+H20-H57","v":7980.6696094393155},{"$f":"B57","v":2019},{"$f":"AA57","v":3901.0992276943102},{"$f":"I57*((F20-M20+(0.5*E20))-(0.5*K20))","v":3989.9150120423878},{"$f":"$L$58","v":6.5299999999999997E-2},null,"Statutory Rate",null,null,{"$f":"'Petroleum Model'!H337","v":322.77759041624051},{"$f":"S20*Assumptions!$C$42/T20","v":129.64949999999999},{"$f":"$L$62*S20","v":10890.557999999999},{"$f":"(C56+D56)/(C56+D56+E56)","v":0.87228573253289055},{"$f":"P57*Q57","v":9499.6783627219302},{"$f":"D56","v":13078},{"$f":"MAX(S57-R57,0)","v":3578.3216372780698},{"$f":"(C56+N57)*Assumptions!$C$43","v":942.24999578436541},{"$f":"T57","v":3578.3216372780698},{"$f":"O57","v":129.64949999999999},{"$f":"U57","v":942.24999578436541},0,{"$f":"INDEX(V57:Y57, 0, Assumptions!$P$43)","v":3578.3216372780698},{"$f":"N57+Z57","v":3901.0992276943102}]
[null,{"$f":"B21","v":2020},{"$f":"$C$56+SUM($G$57:G58)","v":46441.531337987333},11457.621586599569,7961.878143197594,{"$f":"B58","v":2020},{"$f":"AA58","v":985.43211029302518},{"$f":"I58*((F21-M21+(0.5*E21))-(0.5*K21))","v":4090.2758186149194},6.5299999999999997E-2,null,"Median Return",{"$f":"Assumptions!C55","v":6.5299999999999997E-2},null,{"$f":"'Petroleum Model'!H338","v":310.54077865453917},{"$f":"S21*Assumptions!$C$42/T21","v":138.53900000000002},11637.276,{"$f":"(C57+D57)/(C57+D57+E57)","v":0.87589283957931063},{"$f":"P58*Q58","v":10193.006720608162},{"$f":"D57","v":10867.898052246648},{"$f":"MAX(S58-R58,0)","v":674.89133163848601},{"$f":"(C57+N58)*Assumptions!$C$43","v":1029.749400142849},{"$f":"T58","v":674.89133163848601},{"$f":"O58","v":138.53900000000002},{"$f":"U58","v":1029.749400142849},0,{"$f":"INDEX(V58:Y58, 0, Assumptions!$P$43)","v":674.89133163848601},{"$f":"N58+Z58","v":985.43211029302518}]
[null,2021,{"$f":"$C$56+SUM($G$57:G59)","v":48007.860571808371},11601.658835258208,7942.6144613136103,2021,1566.3292338210363,4193.0614234141494,6.5299999999999997E-2,null,"Standard Deviation",{"$f":"Assumptions!C56","v":2.24E-2},null,{"$f":"'Petroleum Model'!H339","v":312.32562633301006},{"$f":"S22*Assumptions!$C$42/T22","v":145.08433344469012},11606.74667557521,0.8791109398970206,10203.617979111543,11457.621586599569,1254.0036074880263,{"$f":"(C58+N59)*Assumptions!$C$43","v":1051.9617816972077},1254.0036074880263,145.08433344469012,1051.9617816972077,0,{"$f":"INDEX(V59:Y59, 0, Assumptions!$P$43)","v":1254.0036074880263},1566.3292338210363]
[null,2022,{"$f":"$C$56+SUM($G$57:G60)","v":49215.310713188046},12066.544554074222,7922.870600748246,2022,1207.450141379677,4297.5803163946048,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H340","v":308.8590140312989},{"$f":"S23*Assumptions!$C$42/T23","v":151.61484897858236},12129.187918286589,0.88242244905558209,10703.06770790983,11601.658835258208,898.591127348378,{"$f":"(C59+N60)*Assumptions!$C$43","v":1087.1261906813925},898.591127348378,151.61484897858236,1087.1261906813925,0,{"$f":"INDEX(V60:Y60, 0, Assumptions!$P$43)","v":898.591127348378},1207.450141379677]
[null,2023,{"$f":"$C$56+SUM($G$57:G61)","v":50331.214763231248},12396.672490656571,7902.6530340172776,2023,1115.9040500432013,4400.6903584408174,6.5299999999999997E-2,null,"Inflation-proofing Input",null,null,{"$f":"'Petroleum Model'!H341","v":313.57076976793655},{"$f":"S24*Assumptions!$C$42/T24","v":159.00641591277247},12720.513273021797,0.88551546875774056,11264.211273798957,12066.544554074222,802.33328027526477,{"$f":"(C60+N61)*Assumptions!$C$43","v":1114.3998333665097},802.33328027526477,159.00641591277247,1114.3998333665097,0,{"$f":"INDEX(V61:Y61, 0, Assumptions!$P$43)","v":802.33328027526477},1115.9040500432013]
[null,2024,{"$f":"$C$56+SUM($G$57:G62)","v":51417.516057375287},12531.689491774432,7882.0171657070414,2024,1086.3012941440368,4491.7406688615965,6.5299999999999997E-2,null,"Years in ER",{"$f":"Assumptions!C41","v":4},null,{"$f":"'Petroleum Model'!H342","v":321.51069397365728},{"$f":"S25*Assumptions!$C$42/T25","v":163.71627884677773},13097.302307742219,0.88811280500185352,11631.881890486191,12396.672490656571,764.79060017037955,{"$f":"(C61+N62)*Assumptions!$C$43","v":1139.6863227871104},764.79060017037955,163.71627884677773,1139.6863227871104,0,{"$f":"INDEX(V62:Y62, 0, Assumptions!$P$43)","v":764.79060017037955},1086.3012941440368]
[null,2025,{"$f":"$C$56+SUM($G$57:G63)","v":52340.92468246293},12968.858592236989,7861.0166007019716,2025,923.40862508764485,4571.1229827706056,6.5299999999999997E-2,null,"Inf-proofing POMV",{"$f":"Assumptions!C42","v":2.5000000000000001E-3},null,{"$f":"'Petroleum Model'!H343","v":336.69315528920976},{"$f":"S26*Assumptions!$C$42/T26","v":167.7155489907303},13417.243919258426,0.89027031884176988,11944.974021975997,12531.689491774432,586.71546979843515,{"$f":"(C62+N63)*Assumptions!$C$43","v":1164.4697072849513},586.71546979843515,167.7155489907303,1164.4697072849513,0,{"$f":"INDEX(V63:Y63, 0, Assumptions!$P$43)","v":586.71546979843515},923.40862508764485]
[null,2026,{"$f":"$C$56+SUM($G$57:G64)","v":53416.245787680797},13392.722075013087,7839.609476298865,2026,1075.3211052178629,4659.6174117428527,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H344","v":350.95899555132718},{"$f":"S27*Assumptions!$C$42/T27","v":171.47882690346853},13718.306152277484,0.89256620654567098,12244.496482570454,12968.858592236989,724.36210966653562,{"$f":"(C63+N64)*Assumptions!$C$43","v":1185.5673827553208},724.36210966653562,171.47882690346853,1185.5673827553208,0,{"$f":"INDEX(V64:Y64, 0, Assumptions!$P$43)","v":724.36210966653562},1075.3211052178629]
[null,2027,{"$f":"$C$56+SUM($G$57:G65)","v":54627.445198104382},13699.955740791964,7817.7683409903684,2027,1211.1994104235887,4754.0871188161755,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H345","v":357.7678697959978},{"$f":"S28*Assumptions!$C$42/T28","v":175.13371130727722},14010.696904582179,0.89497978721419202,12539.290534385496,13392.722075013087,853.43154062759095,{"$f":"(C64+N65)*Assumptions!$C$43","v":1209.9153072932279},853.43154062759095,175.13371130727722,1209.9153072932279,0,{"$f":"INDEX(V65:Y65, 0, Assumptions!$P$43)","v":853.43154062759095},1211.1994104235887]
[null,2028,{"$f":"$C$56+SUM($G$57:G66)","v":55869.694749481147},14110.094943175547,7795.4804958699488,2028,1242.2495513767667,4851.3209545447871,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H346","v":369.23707697797414},{"$f":"S29*Assumptions!$C$42/T29","v":178.68193304258358},14294.554643406685,0.89733073791911067,12826.943266393171,13699.955740791964,873.01247439879262,{"$f":"(C65+N66)*Assumptions!$C$43","v":1237.425351189353},873.01247439879262,178.68193304258358,1237.425351189353,0,{"$f":"INDEX(V66:Y66, 0, Assumptions!$P$43)","v":873.01247439879262},1242.2495513767667]
[null,2029,{"$f":"$C$56+SUM($G$57:G67)","v":57244.722693574717},14441.306831700924,7772.7065444145628,2029,1375.0279440935708,4957.1301001223292,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H347","v":376.52433370773605},{"$f":"S30*Assumptions!$C$42/T30","v":182.15215474852161},14572.172379881729,0.89976916213889369,13111.591332789712,14110.094943175547,998.50361038583469,{"$f":"(C66+N67)*Assumptions!$C$43","v":1265.5399293717498},998.50361038583469,182.15215474852161,1265.5399293717498,0,{"$f":"INDEX(V67:Y67, 0, Assumptions!$P$43)","v":998.50361038583469},1375.0279440935708]
[null,2030,{"$f":"$C$56+SUM($G$57:G68)","v":58665.96072958022},14758.3506909844,7749.4334071899275,2030,1421.238036005501,5065.7862025626173,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H348","v":384.47707175564375},{"$f":"S31*Assumptions!$C$42/T31","v":185.72451969883241},14857.961575906593,0.90217933321268251,13404.545867451066,14441.306831700924,1036.7609642498574,{"$f":"(C67+N68)*Assumptions!$C$43","v":1296.6569947199332},1036.7609642498574,185.72451969883241,1296.6569947199332,0,{"$f":"INDEX(V68:Y68, 0, Assumptions!$P$43)","v":1036.7609642498574},1421.238036005501]
[null,2031,{"$f":"$C$56+SUM($G$57:G69)","v":60100.612207157421},15068.364974335036,7725.6547056367899,2031,1434.6514775772,5175.8307047329336,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H349","v":391.78720185885931},{"$f":"S32*Assumptions!$C$42/T32","v":189.53827637624914},15163.062110099931,0.9045327596548155,13715.486415266059,14758.3506909844,1042.8642757183407,{"$f":"(C68+N69)*Assumptions!$C$43","v":1328.7993284573793},1042.8642757183407,189.53827637624914,1328.7993284573793,0,{"$f":"INDEX(V69:Y69, 0, Assumptions!$P$43)","v":1042.8642757183407},1434.6514775772]
[null,2032,{"$f":"$C$56+SUM($G$57:G70)","v":61528.264921050359},15422.22605083945,7701.3660378258392,2032,1427.6527138929403,5286.8333601836821,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H350","v":399.45862542063031},{"$f":"S33*Assumptions!$C$42/T33","v":193.53974885242542},15483.179908194035,0.90680150777246749,14040.170885862726,{"$f":"D69","v":15068.364974335036},{"$f":"MAX(S70-R70,0)","v":1028.1940884723099},{"$f":"(C69+N70)*Assumptions!$C$43","v":1361.2515937330061},1028.1940884723099,193.53974885242542,1361.2515937330061,0,{"$f":"INDEX(V70:Y70, 0, Assumptions!$P$43)","v":1028.1940884723099},1427.6527138929403]
[null,2033,{"$f":"$C$56+SUM($G$57:G71)","v":62977.833277457132},15730.253076698042,7676.5634512750185,2033,1449.5683564067745,5398.6963392288526,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H351","v":401.74419783033721},{"$f":"S34*Assumptions!$C$42/T34","v":197.6627761264937},15813.022090119497,0.90902307037467667,14374.401892263013,15422.22605083945,1047.8241585764372,{"$f":"(C70+N71)*Assumptions!$C$43","v":1393.4252051748156},1047.8241585764372,197.6627761264937,1393.4252051748156,0,{"$f":"INDEX(V71:Y71, 0, Assumptions!$P$43)","v":1047.8241585764372},1449.5683564067745]
[null,2034,{"$f":"$C$56+SUM($G$57:G72)","v":64392.043819618702},16038.832049555716,7651.256095386806,{"$f":"B72","v":2034},1414.2105421615677,5508.5677983340383,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H352","v":401.78656530964571},{"$f":"S35*Assumptions!$C$42/T35","v":201.91611999140818},16153.289599312653,0.91113509786095737,14717.82909984612,15730.253076698042,1012.4239768519219,{"$f":"(C71+N72)*Assumptions!$C$43","v":1426.0414464622525},1012.4239768519219,201.91611999140818,1426.0414464622525,0,{"$f":"INDEX(V72:Y72, 0, Assumptions!$P$43)","v":1012.4239768519219},1414.2105421615677]
[null,2035,{"$f":"$C$56+SUM($G$57:G73)","v":65767.422642117221},16343.53355928402,7625.4550502519041,2035,1375.3788224985101,5616.0274910303042,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H353","v":401.14158663467884},{"$f":"S36*Assumptions!$C$42/T36","v":206.22080979985998},16497.664783988799,0.91313498067388743,15064.594813691885,16038.832049555716,974.2372358638313,{"$f":"(C72+N73)*Assumptions!$C$43","v":1457.8466716407011},974.2372358638313,206.22080979985998,1457.8466716407011,0,{"$f":"INDEX(V73:Y73, 0, Assumptions!$P$43)","v":974.2372358638313},1375.3788224985101]
[null,2036,{"$f":"$C$56+SUM($G$57:G74)","v":67102.415622387431},16715.302313012216,7599.1638827621491,2036,1334.9929802702177,5722.7107902701255,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H354","v":402.84062644163942},{"$f":"S37*Assumptions!$C$42/T37","v":210.53250774729543},16842.600619783636,0.91502384657586333,15411.381205455442,16343.53355928402,932.15235382857827,{"$f":"(C73+N74)*Assumptions!$C$43","v":1488.8309235425743},932.15235382857827,210.53250774729543,1488.8309235425743,0,{"$f":"INDEX(V74:Y74, 0, Assumptions!$P$43)","v":932.15235382857827},1334.9929802702177]
[null,2037,{"$f":"$C$56+SUM($G$57:G75)","v":68463.812287813023},17065.876771115065,7572.3776238134815,2037,1361.3966654255905,5830.4756978269943,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H355","v":402.6640993063898},{"$f":"S38*Assumptions!$C$42/T38","v":214.81384095924477},17185.107276739582,0.91687351688632612,15756.569746893016,16715.302313012216,958.73256611920078,{"$f":"(C74+N75)*Assumptions!$C$43","v":1518.864293738111},958.73256611920078,214.81384095924477,1518.864293738111,0,{"$f":"INDEX(V75:Y75, 0, Assumptions!$P$43)","v":958.73256611920078},1361.3966654255905]
[null,2038,{"$f":"$C$56+SUM($G$57:G76)","v":69834.554469462746},17403.913698805813,7545.0953464241647,2038,1370.7421816497294,5938.4423784082501,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H356","v":405.40056191037507},{"$f":"S39*Assumptions!$C$42/T39","v":219.07496592476102},17525.997273980884,0.91866584820702812,16100.53515137571,17065.876771115065,965.34161973935443,{"$f":"(C75+N76)*Assumptions!$C$43","v":1549.5572891187762},965.34161973935443,219.07496592476102,1549.5572891187762,0,{"$f":"INDEX(V76:Y76, 0, Assumptions!$P$43)","v":965.34161973935443},1370.7421816497294]
[null,2039,{"$f":"$C$56+SUM($G$57:G77)","v":71206.257298312863},17738.32456673024,7517.3169235228997,2039,1371.7028288501137,6046.4367181751477,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H357","v":409.75893385721827},{"$f":"S40*Assumptions!$C$42/T40","v":223.30007076127396},17864.005660901919,0.92039658494951426,16441.969803812917,17403.913698805813,961.94389499289537,{"$f":"(C76+N77)*Assumptions!$C$43","v":1580.4970515746991},961.94389499289537,223.30007076127396,1580.4970515746991,0,{"$f":"INDEX(V77:Y77, 0, Assumptions!$P$43)","v":961.94389499289537},1371.7028288501137]
[null,2040,{"$f":"$C$56+SUM($G$57:G78)","v":72579.19621890565},18100.14589265786,7489.0397049388157,2040,1372.9389205927837,6155.0079118027388,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H358","v":416.2457440089164},{"$f":"S41*Assumptions!$C$42/T41","v":227.49952761590524},18199.96220927242,0.92206957339705653,16781.631390146373,17738.32456673024,956.69317658386717,{"$f":"(C77+N78)*Assumptions!$C$43","v":1611.5063184522401},956.69317658386717,227.49952761590524,1611.5063184522401,0,{"$f":"INDEX(V78:Y78, 0, Assumptions!$P$43)","v":956.69317658386717},1372.9389205927837]
[null,2041,{"$f":"$C$56+SUM($G$57:G79)","v":73979.71200235252},18488.186575251919,7460.2521417562994,2041,1400.5157834468689,6266.0929193947313,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H359","v":421.51865781049742},{"$f":"S42*Assumptions!$C$42/T42","v":231.68941102790762},18535.152882232611,0.92371230363216716,17121.148767021488,18100.14589265786,978.99712563637149,{"$f":"(C78+N79)*Assumptions!$C$43","v":1642.5160847261131},978.99712563637149,231.68941102790762,1642.5160847261131,0,{"$f":"INDEX(V79:Y79, 0, Assumptions!$P$43)","v":978.99712563637149},1400.5157834468689]
[null,2042,{"$f":"$C$56+SUM($G$57:G80)","v":75433.615464819159},18888.257632182045,7430.9362996995569,2042,{"$f":"AA80","v":1453.9034624666419},{"$f":"I80*((F43-M43+(0.5*E43))-(0.5*K43))","v":6381.0816210180437},6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H360","v":429.20528595044004},{"$f":"S43*Assumptions!$C$42/T43","v":235.90539631033218},18872.431704826577,0.92534383866756675,17463.488398735717,18488.186575251919,1024.6981765162018,{"$f":"(C79+N80)*Assumptions!$C$43","v":1674.2006389868163},1024.6981765162018,235.90539631033218,1674.2006389868163,0,{"$f":"INDEX(V80:Y80, 0, Assumptions!$P$43)","v":1024.6981765162018},1453.9034624666419]
[null,2043,{"$f":"$C$56+SUM($G$57:G81)","v":76950.657769206868},19285.711706947568,7401.0740256505924,2043,1517.0423043877108,6500.0216513244886,6.5299999999999997E-2,null,null,null,null,{"$f":"'Petroleum Model'!H361","v":438.56380308995551},{"$f":"S44*Assumptions!$C$42/T44","v":240.16103076093168},19212.882460874534,0.92697070141101678,17809.77913088429,18888.257632182045,1078.4785012977554,{"$f":"(C80+N81)*Assumptions!$C$43","v":1707.1240335279551},1078.4785012977554,240.16103076093168,1707.1240335279551,0,{"$f":"INDEX(V81:Y81, 0, Assumptions!$P$43)","v":1078.4785012977554},1517.0423043877108]
[]
[null,"Earning Reserve Depletion Analysis"]
[null,null,"Binary Fail Checker","Mean Result from Last Run","Lowest Earning Reserve","Risk Target Result from Last Run","Did the ER decrease?","Mean Result from Last Run"]
[null,"Entire Period",{"$f":"IF(MIN(D57:D81)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D81)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,{"$f":"B20","v":2019},{"$f":"IF(MIN($D$57:D57)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D57)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"(D57<D56)","v":true},{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2020,{"$f":"IF(MIN($D$57:D58)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D58)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2021,{"$f":"IF(MIN($D$57:D59)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D59)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2022,{"$f":"IF(MIN($D$57:D60)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D60)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2023,{"$f":"IF(MIN($D$57:D61)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D61)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2024,{"$f":"IF(MIN($D$57:D62)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D62)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2025,{"$f":"IF(MIN($D$57:D63)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D63)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2026,{"$f":"IF(MIN($D$57:D64)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D64)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2027,{"$f":"IF(MIN($D$57:D65)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D65)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2028,{"$f":"IF(MIN($D$57:D66)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D66)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2029,{"$f":"IF(MIN($D$57:D67)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D67)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2030,{"$f":"IF(MIN($D$57:D68)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D68)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2031,{"$f":"IF(MIN($D$57:D69)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D69)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2032,{"$f":"IF(MIN($D$57:D70)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D70)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2033,{"$f":"IF(MIN($D$57:D71)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D71)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2034,{"$f":"IF(MIN($D$57:D72)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D72)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2035,{"$f":"IF(MIN($D$57:D73)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D73)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2036,{"$f":"IF(MIN($D$57:D74)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D74)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2037,{"$f":"IF(MIN($D$57:D75)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D75)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2038,{"$f":"IF(MIN($D$57:D76)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D76)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2039,{"$f":"IF(MIN($D$57:D77)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D77)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2040,{"$f":"IF(MIN($D$57:D78)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D78)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2041,{"$f":"IF(MIN($D$57:D79)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D79)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2042,{"$f":"IF(MIN($D$57:D80)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D80)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,2043,{"$f":"IF(MIN($D$57:D81)<0,1,0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"MIN($D$57:D81)","v":10867.898052246648},{"$f":"NA()","v":{"$error":"#N/A"}},false,{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,"Note: Does not include the value of unrealized gains. Assumes no reduction of withdrawal amounts through the periodic review. NA columns are unavailable in deterministic version"]

{"sheet":"Petroleum Model","index":4,"n_rows":469,"n_cols":35,"rows_kept":469,"cut":false,"hidden":false,"merged":[]}
[]
["FALL 2017",null,"REVENUE FORECAST",null,null,null,null,{"$f":"CONCATENATE(\"Assumptions based on \",A2,\" Revenue Sources Book by DOR\")","v":"Assumptions based on FALL 2017 Revenue Sources Book by DOR"},null,null,null,null,null,null,null,{"$f":"NOW()","v":43208.370835648151},null,{"$f":"TRUNC(NOW())","v":"2018-04-18"}]
[]
["PRODUCTION/REVENUE MONTH/FY",null,2019,{"$f":"C4+1","v":2020},{"$f":"D4+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Days in Production Month/Year",null,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[]
[]
["Oil Price - Choose inputs from dropdown menus",null,"User Input",{"$f":"C8","v":"User Input"},{"$f":"D8","v":"User Input"},"User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input"]
["ANS WC Sales Price $/bbl ",61,{"$f":"IF(C8=\"actual\",C137,IF(C8=\"user input\",C143,C140))","v":63},64,66,67,69,70,72,74,75,76.97,{"$f":"IF(M8=\"actual\",M137,IF(M8=\"user input\",M143,M140))","v":78.699815867113927},80.470561724123982,82.281149362916764,84.132475223582389,86.025455916112989,87.961028674225531,89.940151819395609,91.963805235332003,94.032990853126975,96.148733147322332,98.312079643137082,100.52410143510767,102.78589371739758,105.09857632603902,107.4632942933749,109.88121841497583,112.35354582931279,114.88150061047233,117.46633437420795,120.10932689762762,122.81178675282425,125.57505195476278]
[]
["Netback Costs",null,1.1125]
[0.20346528448927226,"Bunker",{"$f":"C11*C9/B9","v":1.1489754098360656},{"$f":"C12*D9/C9","v":1.1672131147540985},{"$f":"D12*E9/D9","v":1.2036885245901641},1.2219262295081967,1.2584016393442623,1.276639344262295,1.3131147540983605,1.3495901639344261,1.367827868852459,1.4037561475409837,1.4353040188879385,1.4675983593129169,1.5006193223974573,1.5343832571514,1.5689068804373065,1.6042072852471458,1.6403019491652067,1.6772087430214238,1.7149459397394058,1.7535322233835424,1.7929866984096721,1.8333288991238896,1.8745787993541771,1.9167568223396461,1.959883850842288,2.0039812374862396,2.0490708153296802,2.0951749086745979,2.1423163441197763,2.1905184618624713,2.2398051272543769,2.2902007426176003]
[6.1846105046239512E-3,"CPI",254.32048810937499,{"$f":"C13*1.0225","v":260.04269909183591},{"$f":"D13*1.0225","v":265.8936598214022},271.87626716738373,277.99348317864985,284.24833655016948,290.6439241225483,297.18341241530561,303.87003919464996,310.70711507652959,317.69802516575152,324.84623073198094,332.15527092345047,339.62876451922807,347.27041172091072,355.0839959846312,363.07338589428537,371.24253707690679,379.5954941611372,388.13639277976279,396.86946161730742,405.79902450369684,414.92950255503001,424.26541636251818,433.81138823067482,443.57214446586499,453.55251771634693,463.75744936496471,474.19199197567639,484.8613117951291,495.77069131051951,506.92553186500618]
[1.6443747075779849,"Intercept"]
["AVG Marine Costs $/bbl",null,{"$f":"$A$14+$A$13*C13+$A$12*C12","v":3.4510244785137894},{"$f":"$A$14+$A$13*D13+$A$12*D12","v":3.4901248644851708},3.5337322573145467,3.5744430933711233,3.6196971714126116,3.6620917430985731,3.7090674408211073,3.7569331084505175,3.8019980304901297,3.8515928392546837,3.9012477918480064,3.9520274362440819,4.0039496226390696,4.0570400582279431,4.1113250286175669,4.166831410840957,4.2235866866643743,4.2816189561938183,4.3409569517876738,4.4016300522823917,4.4636682975382413,4.5271024033123464,4.5919637764663701,4.6582845305163589,4.7260975015324718,4.7954362643964474,4.866335149424863,4.9388292593664174,5.0129544867816573,5.0887475318137394,5.1662459203590441,5.2454880226466187]
[null,null,2.6416443595747445,2.7369938221813421,2.729996664752337,2.8413314069375044,2.9600072193498286,2.9996143568392073,3.0244515265701084,3.0747829993501767,3.1381269012816531,3.2170888849069832,3.2979651608529847,3.3811778195227227,3.4689889760989456,3.555724721185078,3.6448131433096873,3.7532223836485015,3.866109792347344,3.9531125557618614,4.0241416762889521,4.1013468326772315,4.1275035134065545,4.0927536678348257,4.0049257937269562,3.8378622362189638,3.5483411264395586,3.1828151564080969,3.1828151564080969,3.1828151564080964,3.1828151564080964,3.182815156408096,3.182815156408096,3.182815156408096]
["AVG. TAPS Tariff $/bbl",null,{"$f":"C16/C29","v":5.0097219584679218},{"$f":"D16/D29","v":5.0963315155137874},5.202662094517553,5.5946995482381627,5.9430221751118877,6.0211908350431766,6.0108435315543476,6.08484991780184,6.2225963319912001,6.4083013654702858,6.6098519681257688,6.8331767105605419,7.0744913225257591,7.323512398103067,7.6283956686762835,8.0351356541402339,8.4710251735658755,8.8450011958162911,9.1971266346828848,9.5241440781982636,9.7167720598969805,9.7593554625755505,9.6658891290885816,9.3687313761086592,8.7557104215483683,7.9342905517578037,8.0115728133720694,8.0858789184264737,8.1574639809834935,8.2265637630417423,8.2933957075367797,8.3581599734366403]
[null,null,0.22178240522212353,0.22033018226502385,0.22112179046574271,0.22124583269251416,0.2215955442406693,0.22459805627999452,0.23076651503816367,0.23608168613090019,0.24061235176541271,0.24381924914580519,0.24829746409985651,0.25243377147298746,0.25707046912532711,0.26112471302218049,0.26468986691924412,0.26497577690122642,0.26306804586481553,0.25997981524914854,0.25950309351611789,0.25824344403011301,0.25692574421459385,0.25486734002464906,0.25417706430358972,0.25277266735699377,0.25136356331770887,0.24927661782432772,0.24856923128552447,0.24719991252616247,0.24585784882290659,0.2438800709260045,0.24327530697622177,0.24204242055345851]
["AVG. Feeder Tariff $/bbl",null,{"$f":"C18/C29","v":0.42059718652739619},{"$f":"D18/D29","v":0.41025874541478624},0.42140049926849921,0.43564223349381742,0.44491352072362683,0.45084054053756034,0.45862907771232597,0.46719447478138187,0.47711057730512529,0.48567735711603732,0.49764306222585808,0.51015494015977703,0.52425730252677505,0.53782286966007931,0.55398149506115923,0.56727688765216255,0.5764078514512665,0.58169903951132074,0.59309114965372722,0.59969270304004241,0.60484234228844436,0.60774265176275011,0.61345639076857705,0.61705164853005234,0.62025225098545378,0.62140998342164144,0.62568210773989508,0.62800648580167762,0.63012661673959725,0.63035233132171076,0.63389744219491184,0.63561004077493621]
["AVG. Quality Bank $/bbl",null,-0.18776828004801177,-0.2246541397103963,-0.22972079160158321,-0.22125724707622313,-0.22058889531558373,-0.21887974076026304,-0.22069558525970767,-0.22223772677505427,-0.22220955957438698,-0.22356289764065185,-0.22353064827945207,-0.22005368935360547,-0.21987707258681705,-0.22125801287245683,-0.22328600896105311,-0.22466727933964559,-0.22622011457552546,-0.22755544851572548,-0.22730631065807172,-0.23014948958746967,-0.23308885322020856,-0.23847677023458955,-0.2415676222537522,-0.24473335070615043,-0.24796837574048292,-0.25357311733218463,-0.25692177049073017,-0.2626117494040926,-0.26606323552535949,-0.27183269706033902,-0.27763636934041569,-0.28347419767823212]
["AVG. Other netback costs $/bbl",null,0.14936725894707054,0.15077136755854784,0.15566341633275041,0.15882601592440043,0.16411304545062733,0.16612887449859942,0.17002294271814195,0.17399951930624197,0.17597851244167007,0.18044228265035905,0.18502753447362652,0.18738810772596259,0.19221005178243775,0.19712954239771691,0.20244299432939145,0.20819828987022129,0.21402652078079312,0.21983689402490003,0.22577934124725496,0.23135839109771689,0.23691017265318909,0.24486046029156525,0.25036835615883435,0.2558527788752688,0.26131518181111657,0.2692043047585535,0.27463167325363486,0.28249736381815976,0.28789383762027665,0.29573894852069044,0.30357665858935051,0.31140745086359706]
["Total Netback - Tax $/bbl",null,{"$f":"C15+C17+C19+C20+C21","v":8.8429426024081668},{"$f":"D15+D17+D19+D20+D21","v":8.9228323532618958},9.0837374758317662,9.5423536439512802,9.9511570173831689,10.081372252417648,10.127867407546214,10.260739293564928,10.455473892653741,10.702450946850712,10.970239708393807,11.262693505336758,11.575031226887225,11.894246855516348,12.272859177723348,12.75277496316393,13.258826117886784,13.700600637030604,14.12964776671347,14.526675735030944,14.789104019156648,14.900584207707624,14.880110030228611,14.655186983324189,14.115406980136928,13.366767987002261,13.521299973299731,13.672600278008636,13.822375686599663,13.969569877637545,14.119479359339669,14.267191290043559]
["ANS Wellhead - Tax $/bbl",null,{"$f":"C9-C22","v":54.157057397591835},55.077167646738104,56.916262524168232,57.45764635604872,59.048842982616833,59.918627747582349,61.872132592453788,63.739260706435076,64.544526107346258,66.267549053149281,{"$f":"M9-M22","v":67.729576158720121},69.207868218787226,70.706118136029545,72.238228368066046,73.752596738389641,75.208253711061602,76.681325701508825,78.2632045983014,79.9033430864135,81.622057412291383,83.522975623980429,85.623517227400043,87.905783687168977,90.443389342714838,93.347887313237976,96.514450427973571,98.83224585601306,101.2089003324637,103.64395868760829,106.13975701999009,108.69230739348458,111.30786066471923]
[]
["AVG. roy field costs $/bbl",null,0.8011170432875202,0.7884693464361584,0.81058628399868582,0.84615496335520324,0.87735912134239946,0.89523187479697208,0.90617979643368096,0.91948157592329305,0.93994563629188954,0.96269913970556498,0.98727725769902264,1.013810484103477,1.0421624935789717,1.0721654715684128,1.1081744245478706,1.1509021180624239,1.195676067263246,1.2406972457974617,1.2879279644066268,1.3290459722820298,1.3704012769167175,1.4120471306284654,1.4540351084109733,1.4964152961634889,1.5392364177587001,1.5825459258558701,1.6263900731195238,1.6708139745558324,1.7158616674920939,1.7615761728543735,1.8079995594903513,1.855173012065104]
["ANS Wellhead - Royalty $/bbl",null,{"$f":"C23-C25","v":53.355940354304316},54.288698300301945,56.105676240169544,56.611491392693516,58.171483861274432,59.023395872785379,60.965952796020105,62.819779130511783,63.604580471054369,65.304849913443718,66.742298901021101,68.194057734683753,69.663955642450574,71.166062896497635,72.644422313841773,74.057351592999183,75.485649634245576,77.022507352503936,78.61541512200688,80.293011440009352,82.152574347063705,84.211470096771578,86.451748578758,88.946974046551347,91.808650895479275,94.931904502117703,97.205855782893536,99.538086357907872,101.9280970201162,104.37818084713571,106.88430783399423,109.45268765265412]
[]
["ANS Oil and NGL Production - Choose inputs from dropdown menus",null,"User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input","User Input"]
["ANS Production (including Federal OCS)  mmbbls/day",null,{"$f":"IF(C28=\"actual\",C138,IF(C28=\"user input\",C144,C141))","v":0.52730358720000003},0.53705176239999997,0.52473072730000003,0.50786130380000005,0.49806430670000001,0.4981762643,0.50316590520000004,0.50531780420000005,0.50431150179999995,0.50201897529999995,0.49894690180000001,0.49481785160000002,0.49035171830000002,0.48552177260000001,0.47779550269999999,0.46710130919999998,0.45639219730000002,0.4469318283,0.43754335849999998,0.43062629029999999,0.4247813459,0.41936720960000001,0.41433599539999999,0.40964588289999998,0.40526021940000001,0.4011467863,0.3972771927,0.39362636870000001,0.3901721373,0.38689485039999999,0.38377707620000001,0.3808033307]
["Federal OCS Production mmbbls/day",null,1.4042773679256351E-3,1.3481779249622321E-3,1.3013417400039886E-3,1.2613672422939919E-3,1.2537710430311924E-3,1.544416967375806E-3,2.0671050150808455E-3,2.5926853091753996E-3,3.0835118137240887E-3,3.6130785599467327E-3,3.8286292475750733E-3,3.5226337208056355E-3,3.1086847031628405E-3,2.7820753921811384E-3,2.4974882414075528E-3,2.2612157768557772E-3,2.0701388826329528E-3,1.9005067095278685E-3,1.7594751306225528E-3,1.6343194570584601E-3,1.5263881172253304E-3,1.4331416430329875E-3,1.3524167465454686E-3,1.2823705777384471E-3,1.2214332422919956E-3,1.1682673554227942E-3,1.1217335891351595E-3,1.0808613247688102E-3,1.0448236543257961E-3,1.012916086161989E-3,9.8453840611975032E-4,9.591792265194563E-4]
["ANS Production-State lands mmbbls/day",null,{"$f":"C29-C30","v":0.52589930983207445},0.53570358447503774,0.52342938555999607,0.50659993655770608,0.49681053565696881,0.49663184733262422,0.50109880018491915,0.50272511889082461,0.50122798998627582,0.4984058967400532,0.49511827255242491,0.49129521787919439,0.48724303359683718,0.4827396972078189,0.47529801445859243,0.4648400934231442,0.45432205841736706,0.44503132159047215,0.4357838833693774,0.42899197084294155,0.42325495778277467,0.41793406795696703,0.41298357865345453,0.40836351232226153,0.404038786157708,0.3999785189445772,0.39615545911086486,0.3925455073752312,0.38912731364567421,0.38588193431383799,0.38279253779388028,0.37984415147348055]
["Gas Production in mmboe/day",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total ANS Oil and Gas Production in mmboe/day subject to tax",null,{"$f":"C31+C32","v":0.52589930983207445},{"$f":"D31+D32","v":0.53570358447503774},0.52342938555999607,0.50659993655770608,0.49681053565696881,0.49663184733262422,0.50109880018491915,0.50272511889082461,0.50122798998627582,0.4984058967400532,0.49511827255242491,0.49129521787919439,0.48724303359683718,0.4827396972078189,0.47529801445859243,0.4648400934231442,0.45432205841736706,0.44503132159047215,0.4357838833693774,0.42899197084294155,0.42325495778277467,0.41793406795696703,0.41298357865345453,0.40836351232226153,0.404038786157708,0.3999785189445772,0.39615545911086486,0.3925455073752312,0.38912731364567421,0.38588193431383799,0.38279253779388028,0.37984415147348055]
["Royalty barrels",null,{"$f":"IF(C$28=\"actual\",C33-C35,C33*C50)","v":5.9781173801524798E-2},{"$f":"IF(D$28=\"actual\",D33-D35,D33*D50)","v":5.861072752480441E-2},5.7278372023371951E-2,5.6139885520260335E-2,5.5512203947830185E-2,5.6008991547918739E-2,5.706345633973782E-2,5.7823411313151066E-2,5.8264146271318318E-2,5.8455123941366594E-2,5.8520833406793211E-2,5.8493785152206636E-2,5.8364984989541707E-2,5.8098164859438965E-2,5.7377585218052779E-2,5.6240007942643805E-2,5.5031308511680539E-2,5.3963449266985722E-2,5.2959491675137131E-2,5.2175468326747597E-2,5.1515445691365125E-2,5.0902385670668987E-2,5.0331234593107115E-2,4.9797560408301564E-2,4.9297459750531035E-2,4.8827483202051533E-2,4.8384574248138801E-2,4.7966018680112188E-2,4.7569402027478093E-2,4.719257342111282E-2,4.6833614507670471E-2,4.6490812684952663E-2]
["ACES ANS Taxable BOES per day",null,{"$f":"IF(C$28=\"actual\",#REF!,C33*(1-C50))","v":0.46611813603054969},{"$f":"IF(D$28=\"actual\",#REF!,D33*(1-D50))","v":0.47709285695023335},{"$f":"IF(E$28=\"actual\",#REF!,E33*(1-E50))","v":0.46615101353662414},{"$f":"IF(F$28=\"actual\",#REF!,F33*(1-F50))","v":0.45046005103744574},{"$f":"IF(G$28=\"actual\",#REF!,G33*(1-G50))","v":0.44129833170913862},{"$f":"IF(H$28=\"actual\",#REF!,H33*(1-H50))","v":0.4406228557847055},{"$f":"IF(I$28=\"actual\",#REF!,I33*(1-I50))","v":0.44403534384518129},{"$f":"IF(J$28=\"actual\",#REF!,J33*(1-J50))","v":0.44490170757767356},{"$f":"IF(K$28=\"actual\",#REF!,K33*(1-K50))","v":0.44296384371495751},{"$f":"IF(L$28=\"actual\",#REF!,L33*(1-L50))","v":0.43995077279868661},{"$f":"IF(M$28=\"actual\",#REF!,M33*(1-M50))","v":0.4365974391456317},{"$f":"IF(N$28=\"actual\",#REF!,N33*(1-N50))","v":0.43280143272698773},{"$f":"IF(O$28=\"actual\",#REF!,O33*(1-O50))","v":0.42887804860729545},{"$f":"IF(P$28=\"actual\",#REF!,P33*(1-P50))","v":0.42464153234837992},{"$f":"IF(Q$28=\"actual\",#REF!,Q33*(1-Q50))","v":0.41792042924053968},{"$f":"IF(R$28=\"actual\",#REF!,R33*(1-R50))","v":0.40860008548050042},{"$f":"IF(S$28=\"actual\",#REF!,S33*(1-S50))","v":0.39929074990568653},{"$f":"IF(T$28=\"actual\",#REF!,T33*(1-T50))","v":0.39106787232348639},{"$f":"IF(U$28=\"actual\",#REF!,U33*(1-U50))","v":0.38282439169424026},{"$f":"IF(V$28=\"actual\",#REF!,V33*(1-V50))","v":0.37681650251619397},{"$f":"IF(W$28=\"actual\",#REF!,W33*(1-W50))","v":0.37173951209140954},{"$f":"IF(X$28=\"actual\",#REF!,X33*(1-X50))","v":0.36703168228629801},{"$f":"IF(Y$28=\"actual\",#REF!,Y33*(1-Y50))","v":0.36265234406034741},{"$f":"IF(Z$28=\"actual\",#REF!,Z33*(1-Z50))","v":0.35856595191395996},{"$f":"IF(AA$28=\"actual\",#REF!,AA33*(1-AA50))","v":0.35474132640717698},{"$f":"IF(AB$28=\"actual\",#REF!,AB33*(1-AB50))","v":0.35115103574252565},{"$f":"IF(AC$28=\"actual\",#REF!,AC33*(1-AC50))","v":0.34777088486272606},{"$f":"IF(AD$28=\"actual\",#REF!,AD33*(1-AD50))","v":0.34457948869511901},{"$f":"IF(AE$28=\"actual\",#REF!,AE33*(1-AE50))","v":0.3415579116181961},{"$f":"IF(AF$28=\"actual\",#REF!,AF33*(1-AF50))","v":0.33868936089272517},{"$f":"IF(AG$28=\"actual\",#REF!,AG33*(1-AG50))","v":0.3359589232862098},{"$f":"IF(AH$28=\"actual\",#REF!,AH33*(1-AH50))","v":0.33335333878852791}]
[]
[]
["North Slope Lease Expenditures"]
["Total North Slope Opex ",null,2767.9820119437213,2854.3740936124545,2899.4397298096728,3219.1762488039244,3541.5386805990643,3573.3061201448431,3650.0152603081538,3683.3444556492777,3732.7019154308268,3778.1554069264726,3813.0801598653693,3846.3862199297564,3884.5530135888384,3928.5970865970912,3975.922076776716,4022.3687098607138,4071.9144142624577,4123.7501847955009,4169.4084008078316,4221.9921879549402,4275.7742997257919,4330.6232850927518,4386.7315497662548,4443.8619036047176,4502.0805204591461,4561.3211053916993,4621.7888391064789,4683.297791068595,4745.924065452341,4809.6217987022128,4874.58273321049,4940.649941881321]
["Total North Slope Capex",null,2169.5463045000001,2967.0737293749999,3122.1797937312499,2850.1828905494804,2581.306538674216,2350.0142311077843,1791.3722463013371,1660.6213025796569,1588.0637353639158,1597.3096413813826,1603.7159256658815,1610.8336948838653,1621.2021711090179,1634.3348001482482,1649.5886637255574,1664.5833014563566,1682.0205393529884,1700.9569299813074,1715.7614674179295,1736.3535106794602,1757.5652009974597,1779.284471193605,1801.7131467936185,1824.6175302888964,1848.0627774188872,1871.9789008577791,1896.5652274118122,1921.6290684592893,1947.2386039859775,1973.3395157513735,2000.1143666496655,2027.397015382465]
["Total North Slope Lease Expenditures",null,{"$f":"C40+C39","v":4937.5283164437215},5821.4478229874549,6021.6195235409232,6069.3591393534043,6122.8452192732802,5923.320351252627,5441.3875066094906,5343.9657582289346,5320.7656507947431,5375.4650483078549,5416.7960855312504,5457.2199148136215,5505.7551846978567,5562.9318867453394,5625.5107405022736,5686.9520113170702,5753.9349536154459,5824.7071147768083,5885.1698682257611,5958.3456986344008,6033.3395007232521,6109.9077562863567,6188.4446965598736,6268.4794338936135,6350.1432978780331,6433.3000062494784,6518.3540665182909,6604.9268595278845,6693.1626694383185,6782.9613144535861,6874.6970998601555,6968.0469572637858]
[]
["deductible opex",null,2716.5874325197974,2802.0886860860287,2845.7557738850292,2893.1804346379431,2962.0588745000537,3009.9946013877175,3189.6624334878397,3307.8293869810109,3403.9466700205244,3483.4096704608733,3548.7400851953644,3603.7297983973931,3666.1361116693565,3726.6559211173621,3749.8133574932917,3734.8607129152465,3709.2967562376803,3690.0808975720406,3667.797140985766,3670.4919163915479,3676.9380802140413,3692.50722477718,3704.201589270685,3720.0516276237536,3739.1465522290132,3764.9931525586194,3784.277994886846,3809.3407926027721,3833.1429294497516,3862.0218366541258,3890.8818214953421,3921.7805585785095]
["deductible capex",null,1770.8077983632006,2011.0048742408394,2021.317979015636,1763.7071202920126,1649.355404885403,1641.171695884135,1500.5995499969813,1415.6778633445092,1357.4251362363998,1376.5686720750459,1392.5072951067441,1405.4160908398885,1421.7462944162021,1438.0913875760491,1443.1373799340802,1435.8798111750634,1426.1950167608702,1419.3289292175682,1408.226688545459,1408.9804262087969,1411.1935768122837,1417.9770589944758,1422.2195704108706,1428.2656333513103,1435.7893816695168,1447.1153471479965,1453.7883333791983,1463.6986055689576,1472.1230989830383,1483.5527871454426,1494.6022653172138,1506.549483541376]
["ACES ANS AVG Deductible Costs",null,{"$f":"INDEX(C372:C398,MATCH(C9,$B$372:$B$398,1))*(1-MOD(C9,10)/10)+INDEX(C372:C398,MATCH(C9,$B$372:$B$398,1)+1)*(MOD(C9,10)/10)","v":4487.3952308829976},{"$f":"INDEX(D372:D398,MATCH(D9,$B$372:$B$398,1))*(1-MOD(D9,10)/10)+INDEX(D372:D398,MATCH(D9,$B$372:$B$398,1)+1)*(MOD(D9,10)/10)","v":4813.0935603268681},4867.0751683505314,4656.8886558530921,4608.7748970940129,4651.1662972718523,4688.6624655755613,4720.5431718757463,4760.271861174374,4859.6140566924487,4937.4504795536768,5014.6365659161929,5089.9595044072685,5166.381804993669,5193.2977145666091,5170.270502226298,5134.8352886125813,5109.0558492118407,5076.3313519629883,5080.7320681205238,5090.5757745846795,5107.0211698873145,5124.9779967447375,5148.9542442162237,5177.7127617418946,5211.4438956133208,5239.9494887440724,5272.4539384519194,5307.4952386270697,5346.080746326923,5384.6781650201847,5426.5812639834094]
[]
["Royalties - North Slope"]
["Avg. ANS Oil Royalty Rate",null,0.11367418188971116,0.1094088768926942,0.10942903398916383,0.11081700069235109,0.11173717134324124,0.11277768803740479,0.11387665729528756,0.11501993662208157,0.11624280254762639,0.11728417405112332,0.11819566485621234,0.11906035927789103,0.11978618669761228,0.12035091622976217,0.12071917717436934,0.12098785956367257,0.12112840988479043,0.1212576433364933,0.12152696255232509,0.12162341459264649,0.12171256294605337,0.12179525330275348,0.12187224188722862,0.12194419654467964,0.12201170144910002,0.12207526376889577,0.12213532121135881,0.12219224976191574,0.12224637119868983,0.12229796013910066,0.1223472504913057,0.12239444125862366]
["Royalty Rate Adj. Factor",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Effective Royalty Rate",null,{"$f":"C49*C48","v":0.11367418188971116},{"$f":"D49*D48","v":0.1094088768926942},0.10942903398916383,0.11081700069235109,0.11173717134324124,0.11277768803740479,0.11387665729528756,0.11501993662208157,0.11624280254762639,0.11728417405112332,0.11819566485621234,0.11906035927789103,0.11978618669761228,0.12035091622976217,0.12071917717436934,0.12098785956367257,0.12112840988479043,0.1212576433364933,0.12152696255232509,0.12162341459264649,0.12171256294605337,0.12179525330275348,0.12187224188722862,0.12194419654467964,0.12201170144910002,0.12207526376889577,0.12213532121135881,0.12219224976191574,0.12224637119868983,0.12229796013910066,0.1223472504913057,0.12239444125862366]
["ANS Oil & NGL Royalties - Restricted & Unrestricted",null,{"$f":"C33*C5*C26*C50 + 45","v":1209.2334714375268},{"$f":"D33*D5*D26*D50","v":1164.5754379744433},1172.9792556521613,1160.0293657597113,1178.6679557600671,1209.937762287997,1269.8087147389667,1325.8456834516835,1352.6413017333423,1397.1695330125467,1425.6224586381647,1455.9589250532649,1484.0665397650605,1513.2700615681995,1521.3789591539648,1520.2199052575254,1516.2370367277795,1521.2424614634344,1519.6528342823513,1529.1037984652974,1544.7261659964288,1568.8826907261141,1588.1964821261511,1616.7099443248519,1651.9656443787123,1696.5146659042239,1716.6913404656689,1742.6726840135004,1769.7603981416803,1802.8702365277757,1827.1091415560111,1857.3187058263234]
["ANS NPSL Royalties - Restricted & Unrestricted",null,5.6643837774809818,5.3586488448020404,6.0226686267425524,5.921444235001454,5.8621167486222472,5.7982449820671773,5.9727036595140257,6.1605975294270241,6.0374936031783513,6.2261085071958293,6.3157131396415886,6.1627082291368218,6.275967703895609,6.4254047265197833,6.4679024847041067,6.5245312059009839,6.5723262334105046,6.6777770815641677,6.6909187634351559,6.7643682604150968,6.8618910296638571,7.2974971569888503,7.3991473371012617,7.5953596593851325,{"$f":"Z52","v":7.5953596593851325},{"$f":"AA52","v":7.5953596593851325},7.5953596593851325,7.5953596593851325,7.5953596593851325,7.5953596593851325,7.5953596593851325,7.5953596593851325]
["ANS Gas Royalties - Restricted & Unrestricted",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ANS ROYALTIES - Restricted & Unrestricted",null,{"$f":"SUM(C51:C53)","v":1214.8978552150077},1169.9340868192453,1179.001924278904,1165.9508099947127,1184.5300725086893,1215.7360072700642,1275.7814183984808,1332.0062809811104,1358.6787953365206,1403.3956415197426,1431.9381717778062,1462.1216332824017,1490.342507468956,1519.6954662947192,1527.846861638669,1526.7444364634264,1522.8093629611899,1527.9202385449987,1526.3437530457863,1535.8681667257124,1551.5880570260927,1576.1801878831029,1595.5956294632524,1624.3053039842371,{"$f":"SUM(AA51:AA53)","v":1659.5610040380975},1704.110025563609,1724.286700125054,1750.2680436728856,1777.3557578010655,1810.4655961871608,1834.7045012153962,1864.9140654857085]
["NPRA Special Revenue Fund Royalty Share",null,0.31185310014836432,2.7477667825606082,3.9547566214775576,4.054011571752298,4.1000388093756106,4.1281833366325982,4.823167408695018,6.2376804625731026,8.1854683566395749,10.988834721290232,13.674665483415255,15.549509534180135,16.310482620820068,15.959236351387869,14.473368063282994,12.734526963185104,11.210850070001046,9.9549205272756485,8.8328324655708386,7.8421213128922522,6.9702504058967811,6.2963955786627821,5.5930619757813709,4.9914711836682333,4.4677983495563147,4.0599299441497676,3.5907282257265694,3.2164880990037945,2.8505021078953856,2.5575457026172601,2.2800368373286251,2.037074612356883]
["After Perm Fund & School Fund",null,0.69729922346332684,0.69788854582554694,0.69925236831298443,0.70048898215589539,0.70110648345892124,0.69852491943160666,0.69465759673999705,0.69156190710332566,0.69020838317335753,0.68965561180756496,0.68934898950650114,0.68899094408825201,0.68869861571648761,0.68861377155238701,0.68953786446281795,0.69151683298842459,0.69382229853075306,0.69599125540704621,0.6979836124277673,0.69929191027008009,0.70049753921976199,0.70160642200163803,0.70263388016608375,0.7035807562399411,0.7044553922657244,0.70526154129402197,0.70601266570455867,0.70670634273989819,0.70735052900819695,0.7079465753769526,0.70850366929150022,0.70902101723915489]
["TOTAL ANS ROYALTIES - Unrestricted Only",null,{"$f":"(C54-C55)*C56","v":846.92987610411808},{"$f":"(D54-D55)*D56","v":814.56596359787329},{"$f":"(E54-E55)*E56","v":821.65451486391987},813.89590569749316,827.60714989622181,846.33825759580452,882.88080418943457,916.8510617523068,932.12181570119208,960.28116822760455,977.67851491798558,996.675093233035,1015.1638150346824,1035.4934767212449,1043.5283268946057,1046.9633377306982,1048.7807546698327,1056.4905873515113,1059.1977542451655,1068.5362522391672,1082.0009725724733,1101.4405504770809,1117.1896734677571,1139.3180510716218,1165.9393334496567,1198.9799507136293,1214.8331499877406,1234.652415417668,1255.1972313423896,1279.9023129369552,1298.2794567113729,1320.8189390604396]
[]
["Production Tax - North Slope"]
[]
["Taxable BOEs per day (from above)",null,{"$f":"C35","v":0.46611813603054969},0.47709285695023335,0.46615101353662414,0.45046005103744574,0.44129833170913862,0.4406228557847055,0.44403534384518129,0.44490170757767356,0.44296384371495751,0.43995077279868661,0.4365974391456317,0.43280143272698773,0.42887804860729545,0.42464153234837992,0.41792042924053968,0.40860008548050042,0.39929074990568653,0.39106787232348639,0.38282439169424026,0.37681650251619397,0.37173951209140954,0.36703168228629801,0.36265234406034741,0.35856595191395996,0.35474132640717698,0.35115103574252565,0.34777088486272606,0.34457948869511901,0.3415579116181961,0.33868936089272517,0.3359589232862098,0.33335333878852791]
["Adjustment for companies without tax liability",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["\"Effectively Taxable\" barrels for Shortcut calculation & income stmt",null,{"$f":"C61-C62","v":0.46611813603054969},0.47709285695023335,0.46615101353662414,0.45046005103744574,0.44129833170913862,0.4406228557847055,0.44403534384518129,0.44490170757767356,0.44296384371495751,0.43995077279868661,0.4365974391456317,0.43280143272698773,0.42887804860729545,0.42464153234837992,0.41792042924053968,0.40860008548050042,0.39929074990568653,0.39106787232348639,0.38282439169424026,0.37681650251619397,0.37173951209140954,0.36703168228629801,0.36265234406034741,0.35856595191395996,0.35474132640717698,0.35115103574252565,0.34777088486272606,0.34457948869511901,0.3415579116181961,0.33868936089272517,0.3359589232862098,0.33335333878852791]
[]
["Effectively taxable barrels GVR eligible",null,3.5133073271096951E-2,4.5967295740588991E-2,4.9644991038576204E-2,4.9454495256314644E-2,3.4710961194984159E-2,2.4862308492446333E-2,2.6859167251513081E-2,2.8872301954512944E-2,2.8810264894936974E-2,1.4424501886424142E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Effectively taxable barrels non-GVR",null,{"$f":"C63-C65","v":0.43098506275945275},{"$f":"D63-D65","v":0.43112556120964435},0.41650602249804791,0.40100555578113112,0.40658737051415444,0.4157605472922592,0.41717617659366818,0.4160294056231606,0.41415357882002052,0.42552627091226247,0.4365974391456317,0.43280143272698773,0.42887804860729545,0.42464153234837992,0.41792042924053968,0.40860008548050042,0.39929074990568653,0.39106787232348639,0.38282439169424026,0.37681650251619397,0.37173951209140954,0.36703168228629801,0.36265234406034741,0.35856595191395996,0.35474132640717698,0.35115103574252565,0.34777088486272606,0.34457948869511901,0.3415579116181961,0.33868936089272517,0.3359589232862098,0.33335333878852791]
[]
["ANS AVG Value at Pt. of Production",null,{"$f":"C63*C23*C5","v":9213.9091261787235},{"$f":"D63*D23*D5","v":9617.3539151031837},9684.024313760523,9447.0666231635823,9511.2269026180456,9662.9551754595977,10027.795989595576,10350.562663731489,10435.675351973741,10670.532146771291,10793.254219440427,10932.941550191161,11068.370219333698,11227.178827735286,11250.291663576962,11216.486096740311,11175.622575737943,11201.878314672005,11164.966279658236,11226.136443830603,11332.808425511628,11502.11494707474,11635.922056373993,11836.920797808338,12086.738977424091,12404.160618876705,12545.406821925395,12729.196561703793,12921.151139631458,13157.116768169906,13328.39495491422,13543.26914988723]
["Minimum Production Tax",null,{"$f":"MAX(LOOKUP(C9,$C$171:$C$176,$D$171:$D$176)*C68,0)","v":368.55636504714897},384.69415660412733,387.36097255042091,377.88266492654333,380.44907610472183,386.51820701838392,401.11183958382304,414.02250654925956,417.42701407894964,426.82128587085163,431.73016877761711,437.31766200764645,442.73480877334794,449.08715310941147,450.01166654307849,448.65944386961246,447.02490302951776,448.07513258688022,446.59865118632945,449.04545775322413,453.31233702046512,460.08459788298961,465.4368822549597,473.47683191233352,483.46955909696362,496.16642475506825,501.81627287701582,509.16786246815172,516.84604558525837,526.28467072679621,533.13579819656877,541.73076599548926]
[]
["Deductible lease expenditures (from above)",null,{"$f":"C45","v":4487.3952308829976},4813.0935603268681,4867.0751683505314,4656.8886558530921,4608.7748970940129,4651.1662972718523,4688.6624655755613,4720.5431718757463,4760.271861174374,4859.6140566924487,4937.4504795536768,5014.6365659161929,5089.9595044072685,5166.381804993669,5193.2977145666091,5170.270502226298,5134.8352886125813,5109.0558492118407,5076.3313519629883,5080.7320681205238,5090.5757745846795,5107.0211698873145,5124.9779967447375,5148.9542442162237,5177.7127617418946,5211.4438956133208,5239.9494887440724,5272.4539384519194,5307.4952386270697,5346.080746326923,5384.6781650201847,5426.5812639834094]
["ANS AVG Production Tax Value",null,{"$f":"C68-C71","v":4726.5138952957259},4804.2603547763156,4816.9491454099916,4790.1779673104902,4902.4520055240328,5011.7888781877455,5339.1335240200142,5630.0194918557427,5675.4034907993673,5810.9180900788424,5855.80373988675,5918.3049842749679,5978.4107149264291,6060.7970227416172,6056.9939490103525,6046.215594514013,6040.7872871253621,6092.8224654601645,6088.6349276952478,6145.404375710079,6242.2326509269487,6395.093777187426,6510.9440596292552,6687.966553592114,6909.0262156821964,7192.7167232633847,7305.4573331813226,7456.7426232518737,7613.6559010043884,7811.0360218429832,7943.7167898940352,8116.6878859038206]
["Production Tax Value / taxable barrel",null,{"$f":"C72/(C63*C5)","v":27.781268603004538},27.513290590570278,28.310827528195183,29.13416011626412,30.436043810953628,31.077398858711128,32.942789987922787,34.669929725765634,35.102302096082454,36.087731547170215,36.746202517570268,37.464141699644586,38.190827185823892,38.996549902609843,39.707328976588954,40.540799721236894,41.448749214493489,42.568201314138108,43.574004020229424,44.681494055028402,46.005352421639344,47.606064164843566,49.188163802756151,51.101327215907624,53.359553956641996,55.965181599907872,57.552119711394056,59.288009050943451,61.071140577020692,63.012397019877085,64.780561357509981,66.708499570114483]
[]
[null,null,1.2067496681898329,2.3547563807462555,2.8932223366030647,2.7553525146269511,2.1678735582310242,1.4117215110407426,1.0672559372803381,0.81213983395473044,0.55947052479461745,0.19580274597338607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GVR deduction (company specific)",null,{"$f":"C75*C23","v":65.354011044681684},{"$f":"D75*D23","v":129.69331194958778},164.67140205088745,158.3160703716849,128.01042534615061,84.588415703304719,66.033400861492623,51.76519260652146,36.110759893896898,12.975368073532689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Production tax value after GVR deduction",null,{"$f":"C72-C76","v":4661.1598842510439},{"$f":"D72-D76","v":4674.5670428267276},4652.2777433591045,4631.8618969388053,4774.4415801778823,4927.2004624844403,5273.1001231585215,5578.2542992492208,5639.2927309054703,5797.9427220053094,5855.80373988675,5918.3049842749679,5978.4107149264291,6060.7970227416172,6056.9939490103525,6046.215594514013,6040.7872871253621,6092.8224654601645,6088.6349276952478,6145.404375710079,6242.2326509269487,6395.093777187426,6510.9440596292552,6687.966553592114,6909.0262156821964,7192.7167232633847,7305.4573331813226,7456.7426232518737,7613.6559010043884,7811.0360218429832,7943.7167898940352,8116.6878859038206]
[]
["Base Tax Rate",null,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
["Progressive Surcharge Tax Rate",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tax before credits (or min tax) (from company specific)",null,{"$f":"MAX(C79*C77,C69)+C82","v":1788.9080067695641},1617.8060326899722,1585.5833697769717,1572.5117449869017,1634.5152605237504,1685.7022775560677,1787.8943903647344,1885.5352752099227,1893.8424020916787,1938.8360203057973,1963.2299918506576,1986.3785750884324,1993.3903335880291,2030.0278750942741,2028.2820191156245,2026.2802623473253,2025.9964380767788,2049.1001744993846,2047.1581024772636,2061.915956082903,2105.9517021734,2158.7987926872938,2197.9433600566404,2248.7542684815089,2330.6197701218916,2446.7721572183723,2483.8024959270251,2542.4522480792439,2593.8577817221571,2662.9201957719183,2709.9897183121725,2768.6329987231516]
[null,null,157.50204728169894,-18.292432299382313,-42.713840398714979,-48.639918941679866,-36.539292538508334,-38.817884313486161,-57.690652740747964,-66.853729527304495,-79.910053725235912,-90.443932396060745,-86.301317109704769,-85.028169407806445,-99.053416636220845,-91.251082865291892,-91.665863037998633,-89.895195732578941,-88.279112417098077,-83.387688411673253,-83.864122216073156,-88.975575415624689,-78.829725651031822,-79.484029328305041,-80.887060813598964,-92.034025275730983,-87.539405366876963,-70.678695923812029,-73.107570686437612,-67.407670058911663,-70.921783629378751,-70.94241187312582,-70.311158150739629,-72.207761343185666]
[]
[]
["024j Per-taxable barrel credit RATE - average (from company specific)",null,{"$f":"IFERROR(INDEX(C401:C430,MATCH(C9,$B$401:$B$430,1))*(1-MOD(C9,5)/5)+INDEX(C401:C430,MATCH(C9,$B$401:$B$430,1)+1)*(MOD(C9,5)/5),0)","v":7.3347707037758081},{"$f":"IFERROR(INDEX(D401:D430,MATCH(D9,$B$401:$B$430,1))*(1-MOD(D9,5)/5)+INDEX(D401:D430,MATCH(D9,$B$401:$B$430,1)+1)*(MOD(D9,5)/5),0)","v":7.3368793360846745},{"$f":"IFERROR(INDEX(E401:E430,MATCH(E9,$B$401:$B$430,1))*(1-MOD(E9,5)/5)+INDEX(E401:E430,MATCH(E9,$B$401:$B$430,1)+1)*(MOD(E9,5)/5),0)","v":7.3494108789493966},7.509563907237558,7.560324878503585,7.546303402542538,7.5607246653841687,7.5851417177837384,7.5935602102721056,7.3893916223217877,7.1631244453788465,7.1456880980309379,7.1254173892755253,7.1126579058770183,7.1304314285181336,7.1792440420496568,7.2401091896732472,6.9509673271115204,6.6283184730897329,6.4875063038306848,6.5259175285555688,6.4585652298703797,6.0838367844051842,5.7153810884564225,5.7033858647611915,5.7197640186059484,5.2991861520848094,4.8429810398089073,4.8140681459637813,4.7855556581931777,4.2906267698173526,3.8854544167267386]
["024j Per-taxable barrel credit amount (company specific)",null,{"$f":"C85*C66*C5","v":1153.8294634139495},{"$f":"D85*D66*D5","v":1157.700536994683},{"$f":"E85*E66*E5","v":1117.2919709067098},1099.1525496279376,1121.9854035929836,1148.3086151588755,1151.2662859865793,1151.8093301522078,1147.8885500303675,1150.8431756566267,1141.5016530338653,1128.8223770265106,1115.4163134801165,1105.4407625130457,1087.6828315959347,1070.705501182405,1055.1816491264444,994.89780117250791,926.18092540693942,892.27879394335253,885.46861027511886,867.60229049989266,805.30594982196385,748.00948709469901,738.47773333722512,735.11138771708931,672.65946986443612,609.10905461699076,600.1633177479207,593.21894418474449,526.13813768095144,472.7586589221691]
["024i per-taxable barrel credit for GVR eligible oil (company specific)",null,44.552959785658977,31.886782131526829,42.50620774788699,48.020863467040058,54.443908350271187,39.418758039663338,36.136224470979037,37.940723793538517,34.812020200754404,26.391710200113895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["023b CFAL credit against liability (company specific)",null,42.643896382351528,15.929882092097124,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7763568394002505E-15,1.7763568394002505E-15,0,0,0,0,0,0,0,0,5.1392464983866137,5.0782664127932531,3.3164829826196325,0,0,0,0]
["Purchased credits against liability (company specific)",null,125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ANS Small producer Credits",null,13.179935778920987,13.220230994360298,13.208718384262591,7.1750355140294673,1.2478563901877702,1.7730634871190263,2.5707263172010189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ANS Private landowner royalty",null,{"$f":"C92*C26","v":31.314225940474802},{"$f":"D92*D26","v":48.484563365553193},51.255879987891909,46.532492900137633,44.129289829380639,42.669906747235281,42.44840050157876,41.479858813338723,38.258190441638824,35.888443646718038,33.478663537105099,31.394476917652092,29.613209634078888,28.123339484725509,26.241508681080798,23.920091939007655,21.868041507793361,20.060296924079449,17.911393615793749,16.763575192319216,15.752444286534571,14.905802389742414,14.076108064883682,13.387741289744415,12.800599352357729,12.322487668300036,11.701198010130764,11.165614021908041,10.671998288289872,10.248791409787611,9.8023787870082622,9.4168851789388395]
[null,null,0.58689296323026252,0.89308760172066104,0.9135596150464832,0.82196196841659752,0.75860691356298926,0.722932086781364,0.69626403844786333,0.66029934182292938,0.60150055480752107,0.54955250175576942,0.50161088377782714,0.46036968557870028,0.4250865366599097,0.39517908312038391,0.36123225769090744,0.32299415823653188,0.28969799708622346,0.26044720710364289,0.22783564251357363,0.20878000328638893,0.19174620408103613,0.17700441961900698,0.16282039746206259,0.15051373510174498,0.13942694100723399,0.12980343892737506,0.12037544359740066,0.11217428856086283,0.10470124136805656,9.8189021178642741E-2,9.1710176972214494E-2,8.6036125570740973E-2]
["Company Specific Adjustment"]
["ANS AVG Production Tax before surcharge",null,{"$f":"MAX(0,C81-C86-C87-C88-C89-C90+C93)+C91","v":441.01597734915782},{"$f":"MAX(0,D81-D86-D87-D88-D89-D90+D93)+D91","v":447.55316384285811},463.83235272600422,464.69578927803229,500.96738201968844,538.87174761764516,640.36955409155371,737.26508007751511,749.40002230219557,797.48957809577473,855.20700235389745,888.95067497957393,907.58722974199145,952.71045206595397,966.84069620077059,979.49485310392799,992.68283045812768,1074.262670250956,1138.8885706861179,1186.4007373318698,1236.2355361848158,1306.1023045771435,1406.7135182995603,1514.1325226765541,1604.9426361370242,1718.8440106711964,1817.7659576599265,1941.1923245015416,2004.3664622625263,2079.9500429969617,2193.6539594182295,2305.291224979921]
["North Slope only - Hazardous Release surcharge",null,{"$f":"0.05*(C$31)*C$5*(1-C$48)","v":8.5066559825575325},8.7307992821892704,8.5072559970433925,8.220895931433386,8.0536945536917806,8.0633982608601098,8.1036450251745595,8.1194561632925435,8.0840901477979745,8.0510991422159659,7.9679032644077799,7.8986261472675263,7.8270243870831431,7.7709400419753543,7.6270478336398506,7.4569515600191334,7.2870561857787797,7.1565420635198018,6.9865451484198848,6.8769011709205401,6.784246095668224,6.7166797858392551,6.6184052791013404,6.5438286224297695,6.4740292069309797,6.4260639540882201,6.3468186487447502,6.2885756686859224,6.2334318870320793,6.1980153043368711,6.13125034997333,6.0836984328906345]
["ANS TOTAL PRODUCTION TAX",null,{"$f":"C94+C95","v":449.52263333171538},{"$f":"D94+D95","v":456.28396312504736},472.3396087230476,472.9166852094657,509.02107657338024,546.9351458785053,648.47319911672832,745.38453624080762,757.48411244999352,805.54067723799074,863.17490561830527,896.84930112684151,915.41425412907461,960.48139210792931,974.46774403441043,986.95180466394709,999.96988664390642,1081.4192123144758,1145.8751158345378,1193.2776385027903,1243.0197822804842,1312.8189843629827,1413.3319235786616,1520.6763512989839,1611.4166653439552,1725.2700746252847,1824.1127763086713,1947.4809001702276,2010.5998941495584,2086.1480583012985,2199.785209768203,2311.3749234128118]
["ANS TOTAL PRODUCTION TAX"]
["Cook Inlet & Middle Earth",null,1.2798290110374062,1.1936733902879653,1.125416702382833,1.0955401815828689,1.0668810566071223,1.059827939589135,1.0395406842165948,1.0225877713326268,1.0167797107350323,1.0059391232423027,0.99145164087252913,0.99043525134769139,0.98120909053112559,0.97581780512895344,0.96601073374459057,0.95951542470697548,0.95380611029998363,0.95164446465692165,0.94002377371123469,0.93446090419854222,0.93179710928459314,0.92505796064677226,0.92143172020067965,0.92110285786373303,0.92171298496284704,0.91865387507493257,0.9160133430046814,0.9096858327058186,0.91028711935509787,0.90741609222039354,0.90011124325524017,0.89580219419255214]
["TOTAL CI PETROLEUM ROYALTIES MM$",null,{"$f":"C98*(C9-C15)","v":76.212506449954404},{"$f":"D98*(D9-D15)","v":72.229027798911446},70.300581053136199,69.485246130482793,69.753006563056942,70.30676862456491,70.99120275835817,71.829701224198217,72.392683847470508,73.552666392153853,74.159163053137974,75.786653740173278,76.806299966481134,78.139035387801997,79.129929682679872,80.401824775156527,81.756983577525574,83.442267221558936,84.31264417977296,85.734080915787899,87.447678402780411,88.802788152562755,90.47900177873727,92.515839817523187,94.694208321724517,96.537460987909938,98.459719185132641,100.01329053793293,102.36486323946978,104.37152465305248,105.89407402214538,107.79148739662266]
["TOTAL CI PETROLEUM ROYALTY NET PF/SF CONTRUB MM $",null,{"$f":"0.6923*C99","v":52.761918215303439},{"$f":"0.6923*D99","v":50.004155945186398},48.669092263086192,48.104635896133239,48.290006443604327,48.673375918786292,49.147209669611364,49.727702157512425,50.117455027603832,50.920510943288114,51.340388581687421,52.467100384321959,53.173001466794894,54.095654198975325,54.781650319319276,55.662183291840869,56.60035973072096,57.767081597485252,58.369643565656823,59.353704217999962,60.540027758244882,61.478170238019196,62.638612931419814,64.048715905671301,65.556800421129893,66.832884241930046,68.163663591867333,69.239201039410972,70.867194820684929,72.256406517308235,73.310467445531245,74.624046724681861]
[]
["CI credits against tax liability",null,6.5813337199306323,5.8582632521388813,5.5068793804879794,5.156870236758385,4.32560078665266,4.3157696647088226,4.283359490617042,0.81558127453879115,0.35664846676713274,0.32713312295667923,0.30256442479714279,0.28327932712136689,0.26715335168560822,0.25389064721152071,0.24123263483712065,0.23001969605394598,0.20411058698527249,4.1822691431038915E-2,4.1708421782320225E-2,4.1708421782320225E-2,4.1708421782320225E-2,4.1822691431038915E-2,4.1708421782320225E-2,4.1708421782320225E-2,4.1708421782320225E-2,4.1822691431038915E-2,4.1708421782320225E-2,4.1708421782320225E-2,4.1708421782320225E-2,4.1822691431038915E-2,4.1708421782320225E-2,4.1708421782320225E-2]
["CI Production Tax before surcharge",null,15.053647113289136,14.452747202897934,13.910960049318888,13.783284276581313,11.872511401448103,10.971854774686493,10.92088864402271,14.329402572911476,14.721810108905389,14.751030781632492,14.703122631797743,14.691207479385003,14.68889318963463,14.728842359158346,14.689881672845893,14.692102630075082,14.695615036327206,14.741029301827608,14.69470073744789,14.705471259409467,14.711810362660618,14.765262800200778,14.73345225840276,14.743418777107884,14.75535767459758,14.814266554954786,14.782489827394322,14.796553689090487,14.805936283602717,14.8611173680261,14.835301520928187,14.850326370720003]
["CI Hazardous Release surcharge",null,0.35801522295638166,0.29608494533083113,0.25649262661530542,0.23456716519646148,0.22021826776473424,0.21044619906337939,0.2011076604977472,0.19245707888074673,0.18453132647770809,0.17838697945741255,0.17216473109115848,0.16711445227044924,0.16261980739320761,0.15900906352964767,0.15492925170094496,0.15158101359636214,0.14849017188421021,0.14602130244279007,0.13956752585251483,0.1355513513682767,0.13306396991666306,0.13100112706720177,0.12828572463747037,0.12598846617915385,0.12374857144863806,0.12189644156490419,0.11943046389834966,0.11734750072312879,0.11531237140252976,0.11363356576201213,0.11137781086609011,0.10947480250857441]
["Total CI Production Tax",null,{"$f":"C104+C103","v":15.411662336245518},14.748832148228765,{"$f":"E104+E103","v":14.167452675934193},14.017851441777774,12.092729669212837,11.182300973749873,11.121996304520458,14.521859651792223,14.906341435383098,14.929417761089905,14.875287362888901,14.858321931655452,14.851512997027838,14.887851422687994,14.844810924546838,14.843683643671444,14.844105208211417,14.887050604270398,14.834268263300405,14.841022610777744,14.84487433257728,14.896263927267981,14.86173798304023,14.869407243287037,14.879106246046218,14.936162996519689,14.901920291292672,14.913901189813616,14.921248655005247,14.974750933788112,14.946679331794277,14.959801173228577]
[]
["TOTAL ME PETROLEUM ROYALTIES MM$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL ME PETROLEUM REVS NET PF/SF CONTRUB MM $",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total ME Production Tax",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Alaska Production Tax & Royalties MM$",null,{"$f":"C107+C99+C96+C54+C105+C110","v":1756.0446573329232},{"$f":"D107+D99+D96+D54+D105+D110","v":1713.1959098914328},1735.809566731022,1722.370592776439,1775.3968853143392,1844.1602227468841,2006.367816578088,2163.7423780979084,2203.4619330693677,2297.4184029109774,2384.1475278121384,2449.6159100810723,2497.4145745615397,2573.2037452131385,2596.2893462803063,2608.9417495462012,2619.380338390833,2707.6687686853038,2771.3657813233976,2829.7209087550682,2896.9003920419345,2992.6982243259167,3114.2682928036916,3252.3669023440316,3380.5509839498236,3540.8537241733234,3661.7611159101507,3812.67613557086,3905.2417638450993,4015.9599300752998,4155.3304643375386,4299.0402774683716]
["Total Alaska Production Tax & Royalties LESS PF&SF& NPRA ",null,{"$f":"C110+C108+C105+C100+C96+C57","v":1364.6260899873823},{"$f":"D110+D108+D105+D100+D96+D57","v":1335.6029148163357},1356.8306685259879,1348.9350782448698,1397.0109625824193,1453.129080366846,1591.6232092802948,1726.485159802419,1754.6297246141726,1831.6717741699733,1907.0690964808673,1960.8498166758541,1998.6025836275799,2064.9583744508373,2087.6225321728825,2104.4210093301576,2120.1951062526714,2210.5639318677427,2278.2767819086603,2336.0086175707352,2400.4056569437798,2490.633969005351,2608.0219479608786,2738.912525519564,2857.7919054607883,3006.0190725773637,3122.0115101795718,3266.2864178171203,3351.5855689676382,3453.2815286893501,3586.3218132569014,3721.7777103711614]
[]
[{"$f":"CONCATENATE(A2, \" Forecast Summary w other revenues\")","v":"FALL 2017 Forecast Summary w other revenues"}]
["Production Tax before Hazardous Release",null,{"$f":"C110+C103+C94","v":456.06962446244694},{"$f":"D110+D103+D94","v":462.00591104575602},{"$f":"E110+E103+E94","v":477.74331277532309},478.47907355461359,512.83989342113659,549.8436023923316,651.29044273557645,751.59448265042658,764.12183241110097,812.24060887740723,869.91012498569523,903.64188245895889,922.27612293162611,967.43929442511228,981.53057787361649,994.18695573400305,1007.3784454944549,1089.0036995527837,1153.5832714235657,1201.1062085912793,1250.9473465474764,1320.8675673773444,1421.4469705579631,1528.8759414536621,1619.6979938116219,1733.6582772261513,1832.5484474873208,1955.988878190632,2019.172398546129,2094.8111603649877,2208.4892609391577,2320.1415513506408]
["Hazardous Release",null,{"$f":"C104+C95","v":8.8646712055139147},{"$f":"D104+D95","v":9.0268842275201013},{"$f":"E104+E95","v":8.7637486236586977},8.4554630966298472,8.2739128214565145,8.2738444599234899,8.3047526856723071,8.31191324217329,8.2686214742756832,8.2294861216733786,8.1400679954989386,8.0657405995379747,7.9896441944763508,7.9299491055050018,7.7819770853407952,7.6085325736154958,7.4355463576629894,7.3025633659625919,7.1261126742723997,7.0124525222888172,6.9173100655848874,6.8476809129064566,6.7466910037388104,6.669817088608923,6.5977777783796174,6.5479603956531243,6.4662491126430997,6.4059231694090508,6.3487442584346088,6.3116488700988835,6.2426281608394198,6.1931732353992093]
["Total Production tax",null,{"$f":"C116+C117","v":464.93429566796084},{"$f":"D116+D117","v":471.03279527327612},{"$f":"E116+E117","v":486.50706139898176},486.93453665124343,521.11380624259311,558.11744685225506,659.59519542124872,759.9063958925999,772.3904538853767,820.47009499908063,878.05019298119419,911.70762305849689,930.26576712610245,975.36924353061727,989.31255495895732,1001.7954883076186,1014.813991852118,1096.3062629187464,1160.7093840978382,1208.1186611135681,1257.8646566130612,1327.7152482902509,1428.1936615617019,1535.545758542271,1626.2957715900016,1740.2062376218043,1839.0146965999638,1962.3948013600411,2025.5211428045636,2101.1228092350866,2214.7318890999973,2326.33472458604]
["Royalties - net",null,{"$f":"C108+C100+C57","v":899.69179431942155},864.57011954305972,870.32360712700608,862.00054159362639,875.8971563398261,895.01163351459081,932.02801385904593,966.57876390981926,982.23927072879587,1011.2016791708927,1029.0189034996729,1049.142193617357,1068.3368165014774,1089.5891309202202,1098.3099772139249,1102.625521022539,1105.3811144005538,1114.2576689489965,1117.5673978108223,1127.889956457167,1142.5410003307181,1162.9187207151001,1179.8282863991769,1203.3667669772931,1231.4961338707867,1265.8128349555593,1282.996813579608,1303.891616457079,1326.0644261630746,1352.1587194542635,1371.5899241569041,1395.4429857851214]
["Property Tax","Linked to TotRev",110.03669562173602,107.10029876974363,105.29544145149822,103.89242693328563,102.31595325299469,100.58825549538297,98.702662129244942,96.394915423389236,93.996848057806972,91.534723103333206,89.137090303827392,86.802260371325133,84.528588266559083,82.314472039921981,80.158351702789119,78.058708128405129,76.014061981560545,74.022972676304079,72.08403736095633,70.195889929709679,68.35720006011806,66.566672275798439,64.823045033683599,63.125089835183154,61.471610360626507,59.86144162637801,58.293449164030335,56.76652822109785,55.279602982646765,53.83162581331365,52.421576519178338,51.048461628971054]
["Corporate Petroleum - BASE FORECAST","Linked to TotRev",190,205,205,210,215,215,225,235,235,295,300,305,305,310,310,315,320,320,325,330,330,335,340,340,345,350,350,355,360,360,365,370]
["Corporate Petroleum - Revised Forecast w Sensitivity",null,{"$f":"MAX(0,(C9-C140)*(0.019816+0.01876)*(C29*C5)+C121)","v":234.54736636382157},{"$f":"MAX(0,(D9-D140)*(0.019816+0.01876)*(D29*D5)+D121)","v":250.4952100948079},241.94167287879276,231.45242713265074,243.05145989507844,243.13463604487629,246.25409011509976,249.22999191881803,235,287.6994490530077,292.58702322123219,297.48295784965967,297.3831983834001,302.26740631404527,302.24050185266867,307.24349677500879,312.25080801786339,312.21943686278206,317.23277405182421,322.18356537082599,322.11617613720716,327.01973186529176,331.96009765255758,331.87225591528306,336.77835504520607,341.65589812423065,341.57354298553673,346.46312589640127,351.34764634685268,351.20324499896969,356.10217883114092,360.97247503690608]
["Bonuses, Rents, Interest (net of PF& SF)","Linked to TotRev",23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775]
[{"$f":"CONCATENATE(A2, \" GFUR Oil Revenue\")","v":"FALL 2017 GFUR Oil Revenue"},null,{"$f":"SUM(C118:C120)+SUM(C122:C123)","v":1733.0479019729401},{"$f":"SUM(D118:D120)+SUM(D122:D123)","v":1717.0361736808875},1727.9055328562788,1708.1176823108062,1766.2161257304924,1820.6897219071052,1960.4177115246396,2095.9478171446262,2107.4643226719795,2234.7436963263144,2312.6309600059267,2368.9727848968387,2404.3521202775391,2473.3780028048045,2493.8591357283403,2513.5609642335717,2532.2977262520958,2620.6440914068294,2691.4313433214406,2752.2258228712708,2814.7167831411043,2908.0581231464412,3028.64284064712,3157.7476212700303,{"$f":"SUM(AA118:AA120)+SUM(AA122:AA123)","v":3279.8796208666208},3431.3741623279725,3545.716252329139,3693.3538219346192,3782.0505682971379,3882.1541495016336,4018.6833186072208,4157.6363970370385]
[null,null,{"$f":"C119+C123","v":923.52954431942157},888.40786954305975,894.16135712700611,885.83829159362642,899.73490633982613,918.84938351459084,955.86576385904596,990.41651390981929,1006.0770207287959]
["Corporate Income Tax - General","Linked to TotRev",145,145,145,150,160,165,170,175,180,185,189.16249999999999,193.41865625,197.77057601562498,202.22041397597653,206.770373290436,211.4227066894708,216.17971758998388,221.04376123575852,226.01724586356309,231.10263389549326,236.30244315814184,241.61924812920003,247.05568121210703,252.61443403937943,258.29825880526545,264.10996962838391,270.05244394502256,276.12862393378555,282.34151797229572,288.69420212667234,295.18982167452248,301.83159266219923]
["Other Non-oil taxes","Linked to TotRev",214.34762009633363,220.44677907316611,227.83250637710989,232.83707925640914,238.04098167668019,243.44930272249962,249.06698113962921,254.89957887554391,260.96814849452608,265.18488734427012,268.6641960765287,272.23890445799043,275.91021459527383,279.67938056569517,283.54770881169969,287.5165585671964,291.58734231582218,295.76152628118234,300.04063094913556,304.42623162221071,308.91995900626591,313.52349982952228,318.23859749411997,323.06705276037206,328.01072446390702,333.07153026591453,338.25144743672638,343.55251367298979,348.97682794870559,354.52655140042845,360.20390824694584,366.01118674377051]
["Licenses, Fines, CFS, R&R, Other","Linked to TotRev",182.9307921536859,183.29079215368591,183.6536721536859,184.01945519368593,184.38816449800589,184.75982347676046,185.13445572734506,185.51208503593432,185.89273537899231,186.27643092479477,186.66319603496365,187.05305526601387,187.44603337091249,187.84215530065029,188.24144620582604,188.64393143824316,189.04963655251959,189.45858730771027,189.87080966894246,190.28632980906451,190.70517411030755,191.12736916596054,191.55294178205872,191.98191897908572,192.41432799368891,192.85019628040891,193.28955151342271,193.73242158830061,194.1788346237775,194.62881896353827,195.08240317801707,195.53961606621172]
["Unrestricted Investment Revenue","Linked to TotRev",77.599999999999994,80.899999999999991,84.399999999999991,88,91.8,95.8,100.1,104.5,109.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3,114.3]
[{"$f":"CONCATENATE(A2, \" GFUR non-oil Revenue\")","v":"FALL 2017 GFUR non-oil Revenue"},null,{"$f":"SUM(C126:C129)","v":619.87841225001955},{"$f":"SUM(D126:D129)","v":629.63757122685195},640.88617853079575,654.85653445009507,674.22914617468609,689.00912619925998,704.30143686697431,719.91166391147817,736.16088387351829,750.76131826906487,758.78989211149235,767.01061597400428,775.42682398181125,784.04194984232186,792.85952830796168,801.88319669491034,811.11669645832558,820.56387482465107,830.22868648164103,840.11519532676834,850.22757627471526,860.57011712468284,871.14722048828571,881.96340577883711,893.0233112628614,904.3316961747073,915.89344289517157,927.71355919507596,939.79718054477871,952.149572490639,964.77613309948538,977.68239547218138]
[]
[{"$f":"CONCATENATE(A2, \"  Total GFUR\")","v":"FALL 2017  Total GFUR"},null,{"$f":"C124+C130","v":2352.9263142229597},2346.6737449077395,2368.7917113870744,2362.9742167609011,2440.4452719051787,2509.6988481063654,2664.719148391614,2815.8594810561044,2843.6252065454978,2985.5050145953792,3071.4208521174191,3135.9834008708431,3179.7789442593503,3257.4199526471266,3286.718664036302,3315.4441609284822,3343.4144227104216,3441.2079662314804,3521.6600298030817,3592.3410181980389,3664.9443594158197,3768.628240271124,3899.7900611354057,4039.7110270488674,4172.902932129482,4335.7058585026798,4461.6096952243106,4621.0673811296947,4721.8477488419167,4834.3037219922726,4983.4594517067062,5135.3187925092197]
[]
["Tax credits for state repurchase"]
[]
["PRICE AND PRUDCTION INPUTS SECTION ",null,"FY 19","FY 20","FY 21","FY 22","FY 23","FY 24","FY 25","FY 26","FY 27","FY 28"]
[{"$f":"\"Actual Prices (To use, pick 'Actual' on line \"&ROW(8:8)&\")\"","v":"Actual Prices (To use, pick 'Actual' on line 8)"}]
[{"$f":"\"Actual Production (To use, pick 'Actual' on line \"&ROW(28:28)&\")\"","v":"Actual Production (To use, pick 'Actual' on line 28)"}]
[]
[{"$f":"\"Forecasted Prices (To use, pick 'Forecasted' on line \"&ROW(8:8)&\")\"","v":"Forecasted Prices (To use, pick 'Forecasted' on line 8)"},null,57,58,61,64,65,66,69,72,75,78,{"$f":"L140*(1+0.0225)","v":79.754999999999995},{"$f":"M140*(1+0.0225)","v":81.549487499999998},83.384350968749999,85.260498865546865,87.178860090021672,89.14038444204715,91.146043091993207,93.196829061563051,95.293757715448223,97.437867264045806,99.63021927748683,101.87189921123029,104.16401694348296,106.50770732471132,108.90413073951731,111.35447368115645,113.85994933898246,116.42179819910956,119.04128865858952,121.71971765340778,124.45841130060946,127.25872555487317]
[{"$f":"\"Forecasted Production (To use, pick 'Forecasted' on line \"&ROW(28:28)&\")\"","v":"Forecasted Production (To use, pick 'Forecasted' on line 28)"},null,0.52568349124898239,0.52681152004044085,0.51830833185916303,0.50253042262420122,0.49260894711223135,0.491144428345274,0.49343462627093843,0.49485214831330016,0.49289022392842219,0.48412712389510848,0.48118974879865484,0.47738921466343037,0.47341849301471634,0.46919712433789096,0.46247309159151445,0.45311291049929764,0.44486569927636399,0.43727332508700401,0.42943808832132074,0.42267261779925686,0.4167416649564355,0.41159166648086959,0.40724704362175823,0.40378985581778998,0.40136517809830874,0.40019800952329171,0.40061959319416957,0.40310491377482,0.40832508510083232,0.41722011086801891,0.4310996977545542,0.45178276507570914]
[]
[{"$f":"\"User Input Prices (To use, pick 'User Input' on line \"&ROW(8:8)&\")\"","v":"User Input Prices (To use, pick 'User Input' on line 8)"},null,{"$f":"C209","v":63},{"$f":"D209","v":64},66,67,69,70,72,74,75,76.97,78.699815867113927,80.470561724123982,82.281149362916764,84.132475223582389,86.025455916112989,87.961028674225531,89.940151819395609,91.963805235332003,94.032990853126975,96.148733147322332,98.312079643137082,100.52410143510767,102.78589371739758,105.09857632603902,107.4632942933749,109.88121841497583,112.35354582931279,114.88150061047233,117.46633437420795,120.10932689762762,122.81178675282425,125.57505195476278]
[{"$f":"\"User Input Production (To use, pick 'User Input' on line \"&ROW(28:28)&\")\"","v":"User Input Production (To use, pick 'User Input' on line 28)"},null,{"$f":"C215","v":0.52730358720000003},{"$f":"D215","v":0.53705176239999997},0.52473072730000003,0.50786130380000005,0.49806430670000001,0.4981762643,0.50316590520000004,0.50531780420000005,0.50431150179999995,0.50201897529999995,0.49894690180000001,0.49481785160000002,0.49035171830000002,0.48552177260000001,0.47779550269999999,0.46710130919999998,0.45639219730000002,0.4469318283,0.43754335849999998,0.43062629029999999,0.4247813459,0.41936720960000001,0.41433599539999999,0.40964588289999998,0.40526021940000001,0.4011467863,0.3972771927,0.39362636870000001,0.3901721373,0.38689485039999999,0.38377707620000001,0.3808033307]
[]
["Contributions to PF & School Fund"]
[]
["Unrestricted Bonus / Rent / Interest FC",null,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3,18.3]
["Total Bonus / Rent / Interest FC",null,{"$f":"C148/C56","v":26.244113551579847},{"$f":"D148/D56","v":26.221952071662887},{"$f":"E148/E56","v":26.170808751281832},26.124607904150153,26.101598589869869,26.198063219979044,26.343914017324849,26.461839225140857,26.513731861474138,26.534983094005856,26.546785849502456,26.560581321161713,26.571855354989491,26.575129275653484,26.539514279257965,26.463564047914257,26.375629665913468,26.293433800827508,26.218380595423827,26.169328904337227,26.124288773923695,26.082999565185389,26.044858519595401,26.0098074566428,25.977514262673342,25.947820671495784,25.920214875660466,25.894772543077739,25.871190095325336,25.849408184870445,25.829082887178128,25.810236304782705]
[]
["Permanent Fund Royalty",null,{"$f":"C54+C99-C100-C57-C155","v":384.96301553721571},371.3821795020063,372.73238567837399,367.25833425094322,372.11450733656125,384.60092850056526,408.01074419200893,430.23803838446304,441.67685105927524,458.36188720144452,469.54794465711649,481.07655197010507,490.97624689678275,500.25619825388844,500.63193015081725,496.48500890985088,491.16240040546802,489.04802428872836,485.03571742860913,485.60427994612576,488.29955642101055,493.7393404403872,497.81597168660278,504.8702711054583,513.98780242723626,525.83141416320211,530.63587363402769,537.13831108268562,544.25759177225791,553.10421578174885,559.30565820444974,567.39903933279811]
["Permanent Fund Bonus / Rent / Interest",null,{"$f":"C149-C156-C148","v":7.8128929838219463},{"$f":"D149-D156-D148","v":7.7908423113045728},{"$f":"E149-E156-E148","v":7.739954707525424},7.6939848646294031,7.6710905969205179,7.7670729038791499,7.9121944472382246,8.0295300290151523,8.081163202166767,8.1023081785358251,8.1140519202549442,8.1277784145559053,8.138996078214543,8.142253629275217,8.1068167078616753,8.0312462276746857,7.9437515175839017,7.8619666318233712,7.7872886924467082,7.7384822598155409,7.6936673300540761,7.6525845673594617,7.6146342269974241,7.5797584193595853,7.547626691359973,7.5180815681383031,7.4906138012821621,7.4652986803623484,7.4418341448487091,7.4201611439460926,7.3999374727422378,7.3811851232587919]
["Total Oil $ to Perm Fund",null,{"$f":"C151+C152","v":392.77590852103765},{"$f":"D151+D152","v":379.17302181331087},{"$f":"E151+E152","v":380.47234038589943},374.95231911557261,379.78559793348177,392.36800140444439,415.92293863924715,438.26756841347822,449.75801426144199,466.46419537998037,477.66199657737144,489.20433038466098,499.11524297499727,508.39845188316366,508.73874685867895,504.51625513752555,499.10615192305193,496.90999092055171,492.82300612105587,493.34276220594131,495.99322375106465,501.39192500774664,505.43060591360017,512.45002952481786,521.5354291185962,533.34949573134043,538.12648743530985,544.60360976304798,551.69942591710662,560.52437692569492,566.70559567719192,574.78022445605689]
[]
["School Fund Royalty",null,{"$f":"(C99+C54)*0.005","v":6.4555518083248105},6.2108155730907839,6.2465125266602017,6.1771802806259783,6.2714153953587308,6.430213879473146,6.7338631057841951,7.0191799110265434,7.1553573959199559,7.3847415395594833,7.5304866741547212,7.6895414351128748,7.8357440371771867,7.9891725084126062,8.0348839566067447,8.0357313061929148,8.022831732693577,8.0568125288327881,8.0532819861277964,8.1080112382075011,8.1951786771443658,8.3249148801783281,8.4303731562099493,8.5841057190088019,8.7712760617991101,9.0032374327575955,9.1137320965509332,9.2514066710540934,9.3986031052026764,9.5741856042010678,9.7029928761877073,9.8635277644116552]
["School Fund Bonus / Rent / Interest",null,{"$f":"C149*0.005","v":0.13122056775789923},{"$f":"D149*0.005","v":0.13110976035831443},{"$f":"E149*0.005","v":0.13085404375640916},{"$f":"F149*0.005","v":0.13062303952075077},0.13050799294934934,0.13099031609989523,0.13171957008662424,0.1323091961257043,0.13256865930737069,0.13267491547002927,0.13273392924751229,0.13280290660580857,0.13285927677494747,0.13287564637826743,0.13269757139628982,0.13231782023957128,0.13187814832956735,0.13146716900413755,0.13109190297711915,0.13084664452168615,0.13062144386961846,0.13041499782592694,0.13022429259797702,0.13004903728321401,0.1298875713133667,0.12973910335747893,0.12960107437830234,0.12947386271538869,0.12935595047662668,0.12924704092435221,0.12914541443589064,0.12905118152391354]
["Total Oil $ to School Fund",null,{"$f":"C155+C156","v":6.5867723760827097},6.3419253334490984,6.3773665704166111,6.3078033201467294,6.4019233883080799,6.5612041955730414,6.8655826758708196,7.1514891071522477,7.2879260552273264,7.5174164550295126,7.6632206034022339,7.8223443417186838,7.9686033139521344,8.1220481547908729,8.1675815280030353,8.1680491264324857,8.1547098810231446,8.1882796978369257,8.1843738891049149,8.238857882729187,8.3258001210139838,8.455329878004255,8.5605974488079255,8.7141547562920163,8.9011636331124766,9.1329765361150752,9.243333170929235,9.3808805337694814,9.5279590556793039,9.7034326451254191,9.8321382906235986,9.9925789459355681]
[]
["Total Oil $ to PF & SF",null,{"$f":"C157+C153","v":399.36268089712036},385.51494714675999,{"$f":"E157+E153","v":386.84970695631603},381.26012243571932,386.18752132178986,398.92920560001744,422.78852131511798,445.41905752063047,457.04594031666932,473.98161183500986,485.32521718077368,497.02667472637967,507.08384628894942,516.52050003795455,516.90632838668193,512.68430426395798,507.26086180407509,505.09827061838865,501.00738001016077,501.58162008867049,504.31902387207862,509.84725488575089,513.9912033624081,521.1641842811099,530.43659275170864,542.48247226745548,547.36982060623905,553.98449029681751,561.2273849727859,570.22780957082034,576.53773396781548,584.77280340199241]
[]
["Permanent Fund from Mineral Royalty & Bonus",null,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301,6.6625795625506301]
[]
["Total $ to Perm Fund from Minerals and Oil",null,{"$f":"C161+C153","v":399.43848808358825},385.83560137586147,387.13491994845003,381.61489867812321,386.44817749603237,399.03058096699499,422.58551820179775,444.93014797602882,456.42059382399259,473.12677494253097,484.32457613992204,495.86690994721158,505.77782253754788,515.06103144571432,515.40132642122956,511.17883470007615,505.76873148560253,503.57257048310231,499.48558568360647,500.00534176849192,502.65580331361525,508.05450457029724,512.09318547615078,519.11260908736847,528.1980086811468,540.01207529389103,544.78906699786046,551.26618932559859,558.36200547965723,567.18695648824553,573.36817523974253,581.44280401860749]
[]
[]
[]
[]
[]
[]
["Minimum Tax Rate Lookup Table",null,"Oil Price","Min Tax Rate"]
["need to roll this table when rolling model",null,0.01,0]
[null,null,15.01,0.01]
[null,null,17.510000000000002,0.02]
[null,null,20.010000000000002,0.03]
[null,null,25.01,0.04]
[null,null,50.01,0.04]
[]
[]
["SB 21 per-barrel credit lookup table",null,"Oil Wellhead","Credit"]
["need to roll this table when rolling model",null,-1,8]
[null,null,10,8]
[null,null,20,8]
[null,null,30,8]
[null,null,40,8]
[null,null,50,8]
[null,null,60,8]
[null,null,70,8]
[null,null,80,7]
[null,null,90,6]
[null,null,100,5]
[null,null,110,4]
[null,null,120,3]
[null,null,130,2]
[null,null,140,1]
[null,null,150,0]
[null,null,160,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32"]
[null,"Price Distribution",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"L205+1","v":2029},{"$f":"M205+1","v":2030},2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"High",{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!C205-'Petroleum Model'!$C$205+1)","v":80.181789927557801},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!D205-'Petroleum Model'!$C$205+1)","v":82.482748537724561},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!E205-'Petroleum Model'!$C$205+1)","v":88.590815438083013},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!F205-'Petroleum Model'!$C$205+1)","v":91.815048071639978},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!G205-'Petroleum Model'!$C$205+1)","v":95.472445581783788},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!H205-'Petroleum Model'!$C$205+1)","v":101.66345671893164},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!I205-'Petroleum Model'!$C$205+1)","v":109.27999279621318},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!J205-'Petroleum Model'!$C$205+1)","v":113.54625206275175},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!K205-'Petroleum Model'!$C$205+1)","v":115.9555432111557},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!L205-'Petroleum Model'!$C$205+1)","v":120.50585585863314},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!M205-'Petroleum Model'!$C$205+1)","v":123.21409207461868},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!N205-'Petroleum Model'!$C$205+1)","v":125.98640914629759},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!O205-'Petroleum Model'!$C$205+1)","v":128.82110335208927},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!P205-'Petroleum Model'!$C$205+1)","v":131.71957817751127},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!Q205-'Petroleum Model'!$C$205+1)","v":134.68326868650527},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!R205-'Petroleum Model'!$C$205+1)","v":137.71364223195164},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!S205-'Petroleum Model'!$C$205+1)","v":140.81219918217056},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!T205-'Petroleum Model'!$C$205+1)","v":143.9804736637694},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!U205-'Petroleum Model'!$C$205+1)","v":147.2200343212042},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!V205-'Petroleum Model'!$C$205+1)","v":150.53248509343129},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!W205-'Petroleum Model'!$C$205+1)","v":153.91946600803351},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!X205-'Petroleum Model'!$C$205+1)","v":157.38265399321426},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!Y205-'Petroleum Model'!$C$205+1)","v":160.92376370806156},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!Z205-'Petroleum Model'!$C$205+1)","v":164.54454839149295},{"$f":"INDEX(Assumptions!$C$79:$C$103,'Petroleum Model'!AA205-'Petroleum Model'!$C$205+1)","v":168.24680073030152},{"$f":"AA206*1.0225","v":172.03235374673329},175.90308170603478,{"$f":"AC206*1.0225","v":179.86090104442056},183.90777131792001,188.0456961725732,192.27672433645608,196.60295063402634]
[null,"Median",{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!C205-'Petroleum Model'!$C$205+1)","v":63},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!D205-'Petroleum Model'!$C$205+1)","v":64},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!E205-'Petroleum Model'!$C$205+1)","v":66},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!F205-'Petroleum Model'!$C$205+1)","v":67},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!G205-'Petroleum Model'!$C$205+1)","v":69},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!H205-'Petroleum Model'!$C$205+1)","v":70},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!I205-'Petroleum Model'!$C$205+1)","v":72},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!J205-'Petroleum Model'!$C$205+1)","v":74},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!K205-'Petroleum Model'!$C$205+1)","v":75},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!L205-'Petroleum Model'!$C$205+1)","v":76.97},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!M205-'Petroleum Model'!$C$205+1)","v":78.699815867113927},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!N205-'Petroleum Model'!$C$205+1)","v":80.470561724123982},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!O205-'Petroleum Model'!$C$205+1)","v":82.281149362916764},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!P205-'Petroleum Model'!$C$205+1)","v":84.132475223582389},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!Q205-'Petroleum Model'!$C$205+1)","v":86.025455916112989},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!R205-'Petroleum Model'!$C$205+1)","v":87.961028674225531},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!S205-'Petroleum Model'!$C$205+1)","v":89.940151819395609},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!T205-'Petroleum Model'!$C$205+1)","v":91.963805235332003},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!U205-'Petroleum Model'!$C$205+1)","v":94.032990853126975},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!V205-'Petroleum Model'!$C$205+1)","v":96.148733147322332},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!W205-'Petroleum Model'!$C$205+1)","v":98.312079643137082},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!X205-'Petroleum Model'!$C$205+1)","v":100.52410143510767},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!Y205-'Petroleum Model'!$C$205+1)","v":102.78589371739758},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!Z205-'Petroleum Model'!$C$205+1)","v":105.09857632603902},{"$f":"INDEX(Assumptions!$D$79:$D$103,'Petroleum Model'!AA205-'Petroleum Model'!$C$205+1)","v":107.4632942933749},{"$f":"AA207*1.0225","v":109.88121841497583},112.35354582931279,114.88150061047233,117.46633437420795,120.10932689762762,122.81178675282425,125.57505195476278]
[null,"Low",{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!C205-'Petroleum Model'!$C$205+1)","v":45.818169418917478},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!D205-'Petroleum Model'!$C$205+1)","v":42.683332165014534},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!E205-'Petroleum Model'!$C$205+1)","v":41.994307017416041},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!F205-'Petroleum Model'!$C$205+1)","v":40.169090007959326},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!G205-'Petroleum Model'!$C$205+1)","v":40.664134045204676},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!H205-'Petroleum Model'!$C$205+1)","v":38.123801564209501},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!I205-'Petroleum Model'!$C$205+1)","v":36.426579005406452},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!J205-'Petroleum Model'!$C$205+1)","v":36.825812798978056},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!K205-'Petroleum Model'!$C$205+1)","v":36.617497812459469},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!L205-'Petroleum Model'!$C$205+1)","v":36.889517462547062},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!M205-'Petroleum Model'!$C$205+1)","v":37.718568685580586},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!N205-'Petroleum Model'!$C$205+1)","v":38.567236481006141},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!O205-'Petroleum Model'!$C$205+1)","v":39.434999301828775},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!P205-'Petroleum Model'!$C$205+1)","v":40.322286786119925},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!Q205-'Petroleum Model'!$C$205+1)","v":41.229538238807621},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!R205-'Petroleum Model'!$C$205+1)","v":42.157202849180791},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!S205-'Petroleum Model'!$C$205+1)","v":43.105739913287358},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!T205-'Petroleum Model'!$C$205+1)","v":44.075619061336319},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!U205-'Petroleum Model'!$C$205+1)","v":45.067320490216389},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!V205-'Petroleum Model'!$C$205+1)","v":46.081335201246262},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!W205-'Petroleum Model'!$C$205+1)","v":47.118165243274298},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!X205-'Petroleum Model'!$C$205+1)","v":48.178323961247969},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!Y205-'Petroleum Model'!$C$205+1)","v":49.262336250376045},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!Z205-'Petroleum Model'!$C$205+1)","v":50.370738816009506},{"$f":"INDEX(Assumptions!$E$79:$E$103,'Petroleum Model'!AA205-'Petroleum Model'!$C$205+1)","v":51.504080439369716},52.66292224925553,53.847837999863778,55.059414354860714,56.298251177845074,57.564961829346586,58.860173470506879,60.184527373593284]
[null,"Probabalistic Result",{"$f":"C207","v":63},64,66,67,69,70,72,74,75,76.97,78.699815867113927,80.470561724123982,82.281149362916764,84.132475223582389,86.025455916112989,87.961028674225531,89.940151819395609,91.963805235332003,94.032990853126975,96.148733147322332,98.312079643137082,100.52410143510767,102.78589371739758,105.09857632603902,107.4632942933749,109.88121841497583,112.35354582931279,114.88150061047233,117.46633437420795,120.10932689762762,122.81178675282425,125.57505195476278]
[]
[null,"Production Distribution",2019,2020,2021,2022,2023,2024,2025,2026,2027,{"$f":"K211+1","v":2028},{"$f":"L211+1","v":2029},2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"High",{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!C211-'Petroleum Model'!$C$211+1)","v":0.58731244905038715},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!D211-'Petroleum Model'!$C$211+1)","v":0.61945799466862794},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!E211-'Petroleum Model'!$C$211+1)","v":0.60207279758833732},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!F211-'Petroleum Model'!$C$211+1)","v":0.58007518129908198},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!G211-'Petroleum Model'!$C$211+1)","v":0.58360365772491818},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!H211-'Petroleum Model'!$C$211+1)","v":0.61191352227676665},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!I211-'Petroleum Model'!$C$211+1)","v":0.65104022540819584},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!J211-'Petroleum Model'!$C$211+1)","v":0.67164144062408349},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!K211-'Petroleum Model'!$C$211+1)","v":0.68641868735132872},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!L211-'Petroleum Model'!$C$211+1)","v":0.69429732900910068},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!M211-'Petroleum Model'!$C$211+1)","v":0.6977208238968593},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!N211-'Petroleum Model'!$C$211+1)","v":0.69489978963050703},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!O211-'Petroleum Model'!$C$211+1)","v":0.69087526845352032},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!P211-'Petroleum Model'!$C$211+1)","v":0.68470134990241993},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!Q211-'Petroleum Model'!$C$211+1)","v":0.66748133049574965},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!R211-'Petroleum Model'!$C$211+1)","v":0.64014699040903533},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!S211-'Petroleum Model'!$C$211+1)","v":0.61064111309437463},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!T211-'Petroleum Model'!$C$211+1)","v":0.58584427581160758},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!U211-'Petroleum Model'!$C$211+1)","v":0.56375825312892003},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!V211-'Petroleum Model'!$C$211+1)","v":0.5548458693574686},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!W211-'Petroleum Model'!$C$211+1)","v":0.54731487707920989},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!X211-'Petroleum Model'!$C$211+1)","v":0.54033896503892032},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!Y211-'Petroleum Model'!$C$211+1)","v":0.5338564336577144},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!Z211-'Petroleum Model'!$C$211+1)","v":0.52781339914238001},{"$f":"INDEX(Assumptions!$F$79:$F$103,'Petroleum Model'!AA211-'Petroleum Model'!$C$211+1)","v":0.52216263579537425},{"$f":"AA212*AB213/AA213","v":0.51686263108711761},0.51187680446957329,0.50717285426239733,0.50272220629652842,0.49849954461074303,0.49448240921617714,0.4906508493516763]
[null,"Mean",{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!C211-'Petroleum Model'!$C$211+1)","v":0.52664361235541135},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!D211-'Petroleum Model'!$C$211+1)","v":0.53613982804727545},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!E211-'Petroleum Model'!$C$211+1)","v":0.52530241769334951},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!F211-'Petroleum Model'!$C$211+1)","v":0.50874331368621373},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!G211-'Petroleum Model'!$C$211+1)","v":0.49693733221687714},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!H211-'Petroleum Model'!$C$211+1)","v":0.49388562720658724},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!I211-'Petroleum Model'!$C$211+1)","v":0.49528396406617686},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!J211-'Petroleum Model'!$C$211+1)","v":0.4958527655781611},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!K211-'Petroleum Model'!$C$211+1)","v":0.49302857836318198},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!L211-'Petroleum Model'!$C$211+1)","v":0.48955168301102991},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!M211-'Petroleum Model'!$C$211+1)","v":0.48567339089212647},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!N211-'Petroleum Model'!$C$211+1)","v":0.48134071030290027},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!O211-'Petroleum Model'!$C$211+1)","v":0.47670591948590729},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!P211-'Petroleum Model'!$C$211+1)","v":0.47186314394334511},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!Q211-'Petroleum Model'!$C$211+1)","v":0.46498860028190175},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!R211-'Petroleum Model'!$C$211+1)","v":0.45587542616889387},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!S211-'Petroleum Model'!$C$211+1)","v":0.44702662801033072},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!T211-'Petroleum Model'!$C$211+1)","v":0.43899084461542043},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!U211-'Petroleum Model'!$C$211+1)","v":0.43071194223364567},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!V211-'Petroleum Model'!$C$211+1)","v":0.42390287096448298},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!W211-'Petroleum Model'!$C$211+1)","v":0.41814918435659282},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!X211-'Petroleum Model'!$C$211+1)","v":0.41281957967755123},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!Y211-'Petroleum Model'!$C$211+1)","v":0.40786691837939143},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!Z211-'Petroleum Model'!$C$211+1)","v":0.40325003318323016},{"$f":"INDEX(Assumptions!$G$79:$G$103,'Petroleum Model'!AA211-'Petroleum Model'!$C$211+1)","v":0.39893284360279674},0.39488363401859811,0.39107445685061143,0.38748063357856471,0.38408033350501664,0.38085421520699447,0.37778511922763447,0.37485780316287748]
[null,"Low",{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!C211-'Petroleum Model'!$C$211+1)","v":0.47115869961850315},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!D211-'Petroleum Model'!$C$211+1)","v":0.45998465742553241},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!E211-'Petroleum Model'!$C$211+1)","v":0.44404151937307995},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!F211-'Petroleum Model'!$C$211+1)","v":0.4304835065297879},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!G211-'Petroleum Model'!$C$211+1)","v":0.41912301766343518},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!H211-'Petroleum Model'!$C$211+1)","v":0.40955201502321659},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!I211-'Petroleum Model'!$C$211+1)","v":0.40140579625461259},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!J211-'Petroleum Model'!$C$211+1)","v":0.39436344598089412},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!K211-'Petroleum Model'!$C$211+1)","v":0.38819456513502065},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!L211-'Petroleum Model'!$C$211+1)","v":0.38264832599652132},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!M211-'Petroleum Model'!$C$211+1)","v":0.37778804585038928},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!N211-'Petroleum Model'!$C$211+1)","v":0.37353935993125897},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!O211-'Petroleum Model'!$C$211+1)","v":0.36961493317936528},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!P211-'Petroleum Model'!$C$211+1)","v":0.36620177754659189},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!Q211-'Petroleum Model'!$C$211+1)","v":0.36299349822063953},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!R211-'Petroleum Model'!$C$211+1)","v":0.359703571441986},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!S211-'Petroleum Model'!$C$211+1)","v":0.35692243104602867},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!T211-'Petroleum Model'!$C$211+1)","v":0.35447268237107937},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!U211-'Petroleum Model'!$C$211+1)","v":0.35129534918424277},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!V211-'Petroleum Model'!$C$211+1)","v":0.3457417649099917},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!W211-'Petroleum Model'!$C$211+1)","v":0.34104896875594631},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!X211-'Petroleum Model'!$C$211+1)","v":0.33670206040920198},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!Y211-'Petroleum Model'!$C$211+1)","v":0.33266259293795986},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!Z211-'Petroleum Model'!$C$211+1)","v":0.3288969896702213},{"$f":"INDEX(Assumptions!$H$79:$H$103,'Petroleum Model'!AA211-'Petroleum Model'!$C$211+1)","v":0.3253758228010421},{"$f":"AA214*AB213/AA213","v":0.32207322457860971},0.31896640052262237,0.31603522244868065,0.3132618849009135,0.31063061271436571,0.30812741036952718,0.3057398459249277]
[null,"Probabalistic Result",{"$f":"MAX(0,0.5273035872)","v":0.52730358720000003},{"$f":"MAX(0,0.5370517624)","v":0.53705176239999997},{"$f":"MAX(0,0.5247307273)","v":0.52473072730000003},{"$f":"MAX(0,0.5078613038)","v":0.50786130380000005},{"$f":"MAX(0,0.4980643067)","v":0.49806430670000001},{"$f":"MAX(0,0.4981762643)","v":0.4981762643},{"$f":"MAX(0,0.5031659052)","v":0.50316590520000004},{"$f":"MAX(0,0.5053178042)","v":0.50531780420000005},{"$f":"MAX(0,0.5043115018)","v":0.50431150179999995},{"$f":"MAX(0,0.5020189753)","v":0.50201897529999995},{"$f":"MAX(0,0.4989469018)","v":0.49894690180000001},{"$f":"MAX(0,0.4948178516)","v":0.49481785160000002},{"$f":"MAX(0,0.4903517183)","v":0.49035171830000002},{"$f":"MAX(0,0.4855217726)","v":0.48552177260000001},{"$f":"MAX(0,0.4777955027)","v":0.47779550269999999},{"$f":"MAX(0,0.4671013092)","v":0.46710130919999998},{"$f":"MAX(0,0.4563921973)","v":0.45639219730000002},{"$f":"MAX(0,0.4469318283)","v":0.4469318283},{"$f":"MAX(0,0.4375433585)","v":0.43754335849999998},{"$f":"MAX(0,0.4306262903)","v":0.43062629029999999},{"$f":"MAX(0,0.4247813459)","v":0.4247813459},{"$f":"MAX(0,0.4193672096)","v":0.41936720960000001},{"$f":"MAX(0,0.4143359954)","v":0.41433599539999999},{"$f":"MAX(0,0.4096458829)","v":0.40964588289999998},{"$f":"MAX(0,0.4052602194)","v":0.40526021940000001},{"$f":"MAX(0,0.4011467863)","v":0.4011467863},{"$f":"MAX(0,0.3972771927)","v":0.3972771927},{"$f":"MAX(0,0.3936263687)","v":0.39362636870000001},{"$f":"MAX(0,0.3901721373)","v":0.3901721373},{"$f":"MAX(0,0.3868948504)","v":0.38689485039999999},{"$f":"MAX(0,0.3837770762)","v":0.38377707620000001},{"$f":"MAX(0,0.3808033307)","v":0.3808033307}]
[null,"True Percentile Path",{"$f":"0.5","v":0.5}]
[null,"Defined Distribution",{"$f":"0.5275075997","v":0.52750759970000005},{"$f":"0.5373336607","v":0.53733366069999999},{"$f":"0.524553998","v":0.52455399800000002},{"$f":"0.5075886571","v":0.50758865710000001},{"$f":"0.4984126674","v":0.49841266740000001},{"$f":"0.499501341","v":0.49950134099999999},{"$f":"0.5055969797","v":0.50559697969999995},{"$f":"0.5082359915","v":0.50823599149999998},{"$f":"0.5077879277","v":0.50778792770000003},{"$f":"0.5058587312","v":0.50585873120000002},{"$f":"0.5030337389","v":0.50303373890000003},{"$f":"0.4989669985","v":0.49896699849999998},{"$f":"0.4945523133","v":0.49455231329999999},{"$f":"0.4897259505","v":0.48972595050000001},{"$f":"0.481738205","v":0.48173820499999997},{"$f":"0.4705587111","v":0.47055871110000003},{"$f":"0.4592783427","v":0.45927834270000001},{"$f":"0.4493800561","v":0.44938005609999998},{"$f":"0.4396502285","v":0.43965022850000002},{"$f":"0.432699853","v":0.43269985300000002},{"$f":"0.4268267639","v":0.42682676390000002},{"$f":"0.4213865574","v":0.42138655739999997},{"$f":"0.4163311167","v":0.4163311167},{"$f":"0.4116184203","v":0.41161842030000001},{"$f":"0.4072116388","v":0.4072116388},{"$f":"0.4030783986","v":0.4030783986},{"$f":"0.3991901721","v":0.39919017210000002},{"$f":"0.3955217685","v":0.39552176849999998},{"$f":"0.3920509042","v":0.39205090419999999},{"$f":"0.3887578364","v":0.3887578364},{"$f":"0.3856250494","v":0.38562504939999998},{"$f":"0.3826369847","v":0.38263698470000002}]
[]
[null,null,{"$f":"C205","v":2019},{"$f":"D205","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Total Production Tax",{"$f":"IFERROR(C118 + C461,0)","v":432.19465241251453},447.94067219436437,472.20813464732589,472.84566954872912,509.21224909153665,550.00735922432568,653.19488378095355,754.20899389689919,766.50508490907089,814.40945871832969,872.00042130906672,905.67890776712079,924.21832512476658,969.31722561034019,983.24099984698012,995.72461664807668,1008.7269531431436,1090.324937435741,1154.8007179482399,1202.2368864711577,1251.9207333275508,1321.7563796616396,1422.2872489287029,1529.6940283173969,1620.3688622742268,1734.2479646839336,1833.0837044835675,1956.5304190892871,2019.6116646998644,2095.1534039136868,2208.8573731711167,2320.4969253929617]
[null,"Total Royalties",{"$f":"IFERROR(C54+C99,0)","v":1291.1103616649621},1242.1631146181567,1249.3025053320403,1235.4360561251956,1254.2830790717462,1286.0427758946291,1346.772621156839,1403.8359822053087,1431.0714791839912,1476.9483079118966,1506.0973348309442,1537.908287022575,1567.1488074354372,1597.8345016825212,1606.9767913213489,1607.1462612385828,1604.5663465387154,1611.3625057665577,1610.6563972255592,1621.6022476415003,1639.0357354288731,1664.9829760356656,1686.0746312419897,1716.8211438017602,1754.2552123598221,1800.647486551519,1822.7464193101866,1850.2813342108186,1879.7206210405352,1914.8371208402134,1940.5985752375416,1972.7055528823312]
[]
[]
[null,"Production Tax",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,0.1,{"$f":"432.1946526","v":432.19465259999998},{"$f":"447.9406723","v":447.94067230000002},{"$f":"472.2081347","v":472.20813470000002},{"$f":"472.8456696","v":472.84566960000001},{"$f":"509.2122492","v":509.21224919999997},{"$f":"550.007359","v":550.00735899999995},{"$f":"653.1948838","v":653.19488379999996},{"$f":"754.208994","v":754.20899399999996},{"$f":"766.5050848","v":766.50508479999996},{"$f":"814.4094588","v":814.40945880000004},{"$f":"872.0004215","v":872.00042150000002},{"$f":"905.6789077","v":905.67890769999997},{"$f":"924.2183251","v":924.21832510000002},{"$f":"969.3172257","v":969.31722569999999},{"$f":"983.2410001","v":983.24100009999995},{"$f":"995.7246168","v":995.72461680000004},{"$f":"1008.726953","v":1008.726953},{"$f":"1090.324937","v":1090.3249370000001},{"$f":"1154.800718","v":1154.800718},{"$f":"1202.236886","v":1202.2368859999999},{"$f":"1251.920733","v":1251.9207329999999},{"$f":"1321.75638","v":1321.75638},{"$f":"1422.287249","v":1422.287249},{"$f":"1529.694028","v":1529.6940279999999},{"$f":"1620.368863","v":1620.3688629999999},{"$f":"1734.247965","v":1734.247965},{"$f":"1833.083705","v":1833.083705},{"$f":"1956.530419","v":1956.5304189999999},{"$f":"2019.611665","v":2019.6116649999999},{"$f":"2095.153403","v":2095.1534029999998},{"$f":"2208.857373","v":2208.8573729999998},{"$f":"2320.496925","v":2320.4969249999999}]
[null,{"$f":"B225+0.1","v":0.2},432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[null,{"$f":"B226+0.1","v":0.30000000000000004},432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[null,0.4,432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[null,0.5,432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[null,0.6,432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[null,0.7,432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[null,0.79999999999999993,432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[null,0.89999999999999991,432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[null,"Mean",432.19465259999998,447.94067230000002,472.20813470000002,472.84566960000001,509.21224919999997,550.00735899999995,653.19488379999996,754.20899399999996,766.50508479999996,814.40945880000004,872.00042150000002,905.67890769999997,924.21832510000002,969.31722569999999,983.24100009999995,995.72461680000004,1008.726953,1090.3249370000001,1154.800718,1202.2368859999999,1251.9207329999999,1321.75638,1422.287249,1529.6940279999999,1620.3688629999999,1734.247965,1833.083705,1956.5304189999999,2019.6116649999999,2095.1534029999998,2208.8573729999998,2320.4969249999999]
[]
[null,"Royalties",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,0.1,{"$f":"1291.110362","v":1291.1103619999999},{"$f":"1242.163115","v":1242.1631150000001},{"$f":"1249.302505","v":1249.3025050000001},{"$f":"1235.436056","v":1235.436056},{"$f":"1254.283079","v":1254.283079},{"$f":"1286.042776","v":1286.042776},{"$f":"1346.772621","v":1346.7726210000001},{"$f":"1403.835982","v":1403.8359820000001},{"$f":"1431.071479","v":1431.071479},{"$f":"1476.948308","v":1476.948308},{"$f":"1506.097335","v":1506.0973349999999},{"$f":"1537.908287","v":1537.908287},{"$f":"1567.148807","v":1567.148807},{"$f":"1597.834502","v":1597.8345019999999},{"$f":"1606.976791","v":1606.976791},{"$f":"1607.146261","v":1607.1462610000001},{"$f":"1604.566347","v":1604.566347},{"$f":"1611.362506","v":1611.3625059999999},{"$f":"1610.656397","v":1610.656397},{"$f":"1621.602248","v":1621.6022479999999},{"$f":"1639.035735","v":1639.0357349999999},{"$f":"1664.982976","v":1664.982976},{"$f":"1686.074631","v":1686.074631},{"$f":"1716.821144","v":1716.821144},{"$f":"1754.255213","v":1754.2552129999999},{"$f":"1800.647487","v":1800.647487},{"$f":"1822.74642","v":1822.7464199999999},{"$f":"1850.281334","v":1850.281334},{"$f":"1879.720621","v":1879.7206209999999},{"$f":"1914.837121","v":1914.837121},{"$f":"1940.598575","v":1940.598575},{"$f":"1972.705553","v":1972.705553}]
[null,{"$f":"B237+0.1","v":0.2},1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[null,{"$f":"B238+0.1","v":0.30000000000000004},1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[null,0.4,1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[null,0.5,1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[null,0.6,1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[null,0.7,1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[null,0.79999999999999993,1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[null,0.89999999999999991,1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[null,"Mean",1291.1103619999999,1242.1631150000001,1249.3025050000001,1235.436056,1254.283079,1286.042776,1346.7726210000001,1403.8359820000001,1431.071479,1476.948308,1506.0973349999999,1537.908287,1567.148807,1597.8345019999999,1606.976791,1607.1462610000001,1604.566347,1611.3625059999999,1610.656397,1621.6022479999999,1639.0357349999999,1664.982976,1686.074631,1716.821144,1754.2552129999999,1800.647487,1822.7464199999999,1850.281334,1879.7206209999999,1914.837121,1940.598575,1972.705553]
[]
[]
[]
[null,"Production Tax",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,0.1,236.59258834984598,212.54765837493306,193.92855117044425,170.59876550071033,174.47671071646218,161.14291063060409,161.73617637565167,175.67639618052621,183.53495617468107,196.18384704222768,210.65529031403707,211.29619562907558,213.4954363458728,214.83429505127933,213.0435213461416,212.60919454831077,211.24399365202606,210.13481181206765,207.18441078022514,208.95733582793017,208.51930176882803,209.90700509513263,218.51204754745768,221.15690638652185,224.92895739353642,234.08866231609898,238.00913254856417,238.48549147379475,242.254190067921,247.5748544437526,250.87467146637923,254.41545809631026]
[null,0.2,277.01059502642249,286.44354110713635,285.63893095809584,266.78077437455397,269.99420796011952,268.08231066499798,264.72505375814279,274.43145870549836,277.41799054350582,284.54335991027034,299.94841316687405,299.44128706008036,304.01451845773823,305.38864380702603,306.67132443944888,303.81691554530079,301.39227628264132,300.15555223711999,300.06727366592651,298.59012098718432,300.02170905072489,306.46738346509176,308.08232425853805,316.74684913041347,322.80847262524969,330.80928715643824,333.70455736924134,339.04086625599325,344.18913388317725,355.96230376326633,363.6261276852199,376.50390726340379]
[null,0.30000000000000004,306.7696207868388,324.99363019736955,327.09235042795132,310.70039124226111,327.17925678678603,322.62644666289947,328.00378004212416,339.65288420425435,344.79810607263443,351.83620311690265,372.30986755863455,374.27308208236167,382.89010236725176,387.64453496598935,384.1616281431609,386.71707578134351,385.68608313232568,393.0628671204251,394.69351118433849,401.87873641859113,406.05710369325107,429.18625394590663,437.63560421807398,471.35978960912854,542.58757386367029,627.68188225595907,664.64256697838982,731.18285102750883,778.96469786726789,851.92649617316954,912.2970516983678,950.80953664651599]
[null,0.4,331.76780210510185,355.08382636725776,376.63107521934705,352.41656826885918,368.18615870920871,371.87328233523237,383.22969237217205,420.07614132449305,470.40520574152873,559.07189297935429,591.72391277885743,621.35568418275113,647.62528786407825,694.62471118389215,691.06433530056552,697.82659688266199,731.91978493556996,738.87366608019215,754.43661660866985,787.29379064752311,823.85331728089818,903.86595767579058,950.25691198851109,1036.7932864244726,1133.0065728513075,1278.9526359652609,1331.3222912356496,1400.7292428010899,1503.6362685976922,1566.3008856931456,1621.3475190524671,1709.936352697548]
[null,0.5,354.55212304543829,384.66378118707746,414.45708295879558,416.28449662224131,423.97952977638818,446.34318027071788,601.30250149279141,749.82481241560413,828.60271726005794,945.54277491853838,1012.161740999187,1066.6732626132648,1096.2947435897365,1143.8321598835223,1164.3189984084499,1191.5724278898163,1204.1303240642187,1272.9989137612279,1299.4523364981781,1360.9052931403776,1410.6941378706322,1497.1905062791243,1557.5029099778878,1669.5728722583185,1774.8616683151422,1911.6482590907656,1998.4729167630453,2076.1758908294541,2172.3724884736303,2276.0825669969363,2349.7512517876307,2428.2392408980413]
[null,0.6,394.60526448025047,436.08331167566638,505.08861226222615,552.08460374906974,645.39005814471784,727.09211013840263,952.21632669974338,1120.4758122231594,1249.9026084575346,1411.1183908535181,1500.7765537540552,1569.0163686765063,1624.3791318963415,1697.7260328779153,1727.5517899340866,1781.8818527127517,1799.0366619262379,1853.6698735025841,1899.3144051653783,1976.5016682424077,2048.9062846833849,2115.8080601789216,2222.1267907962329,2316.5983585648964,2443.1545223222674,2586.4073849298952,2676.9620023455336,2775.427028956276,2858.4563991826476,3006.0888939941033,3068.8262573694187,3195.1824198919835]
[null,0.7,525.59667470629995,545.65881440788337,689.10580006375073,817.70016452625759,914.12989534117673,1051.2452895113106,1350.7217130350964,1609.4730404974166,1772.3603931023888,2026.5457942102269,2085.4008577579402,2199.3977102317231,2259.9809563515832,2366.0078810410491,2375.4747745531354,2395.4414172751272,2450.8351701716715,2539.4852518277444,2550.4407156103634,2623.5445479090586,2743.8873982789842,2825.7341052654833,2934.7754981555481,3021.8212248580617,3176.7753397879214,3343.6444855882205,3451.0890405944569,3535.0764277159396,3664.2875920199895,3801.7331825332521,3859.3353599450415,4015.9611088662095]
[null,0.79999999999999993,709.82531501232211,768.57713705431547,945.74000943363842,1114.3441132673213,1245.8827031606727,1442.9353480997293,1919.3229105630066,2210.8131937291605,2449.9120972470505,2710.2761231132713,2838.8625389528447,2929.9426588067381,3007.2229014675231,3101.5701969865017,3147.9211186052353,3198.1963106740709,3220.6393878132476,3315.7906336943947,3340.6743591355844,3418.6585542865591,3514.3869595750048,3654.429583534577,3737.206533657416,3864.0987583245619,4005.3945472696064,4205.6577434846677,4304.2847609524597,4455.8570339670923,4522.5365538624201,4702.5646589365488,4745.5975228473671,4858.7963516938589]
[null,0.89999999999999991,923.99669760909728,1016.7709584530323,1298.5223546270447,1501.4732247414631,1708.1524961670009,2029.1433538992419,2657.488593138999,3046.5363850280246,3338.8719753334299,3698.781584475862,3868.6517748058022,3932.9600220678544,4028.3888000599527,4161.4347798778381,4250.8572650474125,4260.7655427506543,4264.7804361184781,4342.6458644109543,4391.4607366748623,4491.1108128117276,4620.2233266814128,4707.8523684748216,4799.0464465873065,4936.881503180075,5112.0023321256867,5290.0645740779473,5392.3993790205641,5470.3847104468105,5601.4170841871955,5731.0164030260021,5806.0636613929419,5896.8473437706643]
[null,"Mean",474.9826576041857,508.50497599124003,599.52503044114803,665.92910992911845,736.72894777769966,838.67542654349484,1059.2245916511331,1225.2919945397,1343.9040225555598,1496.3041891720009,1568.2487292280157,1614.3559852569813,1656.5136865413181,1713.9959195912618,1742.5846465289496,1750.924596839247,1763.2064801614549,1801.9857401246152,1820.2235306630298,1868.8150421448197,1924.8661325178664,1989.2744262595811,2045.4902566472206,2123.7607916464121,2219.6537603393926,2331.2333650674386,2391.9464874747341,2464.0258057440324,2536.5846027825278,2621.9073567435007,2681.0546497256637,2754.0286514746062]
[]
[null,"Royalties",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,0.1,790.43700652407801,687.04683989754176,665.41053635361277,621.6423712018053,627.96300571324934,564.54758972366926,554.1957527803421,580.30335859179308,599.68580094854781,622.30008576799378,631.56715468261041,642.42552517247168,657.88737483747605,667.37776525197717,669.37481962914239,672.42095343503445,674.84034974920701,672.51503638163376,668.98198522147004,679.58496813805755,680.81925511417796,689.34181631827346,721.76590600176905,731.52153771145686,750.81735481851592,795.7035270707089,1156.4726982610159,832.60877068600394,863.92189696734545,866.46790404802493,872.55427851514253,887.61430572547215]
[null,0.2,927.96498097176561,834.60633204557519,829.05839815160743,800.16642004891764,813.31655780371727,781.70703687538776,789.67710535246033,827.49416849270801,857.32036298249238,897.98950091740824,913.86587226616643,924.09693432477411,950.08140149124063,962.21719860401356,974.84573906423327,973.7790641257069,971.42386647473154,973.7154709184922,981.63670304682728,981.97028986916234,990.03797118173338,1015.1867681415811,1025.2563065005065,1057.2188275701137,1085.2682622036189,1140.794312623377,1290.6139600810302,1148.9915206511728,1163.3941151954875,1191.721377410435,1211.0521165494331,1229.8688666783864]
[null,0.30000000000000004,1030.2158992625398,954.82824520115514,957.58747610530145,937.58372957996289,958.94105357156002,945.70532155813771,987.18721279901172,1034.2151768759757,1075.1892275738971,1119.6280944902107,1142.4167504032578,1159.8321741375264,1195.163341450201,1217.3510441915537,1213.1890462697461,1219.5905652168094,1216.6957281298794,1227.3140709287052,1225.4045972279196,1231.1171280428077,1238.9131346039828,1268.5976774130627,1283.2827683297774,1302.6935601008342,1353.0219530577904,1460.807817959198,1439.8124782660009,1448.9898061486995,1458.3740850286006,1506.8042788302523,1523.7753795851636,1549.0347054623069]
[null,0.4,1115.035517319335,1048.0100373425594,1068.6458336456853,1054.6056521265959,1077.0571700064556,1091.601827677383,1149.8205119622041,1217.9448472475669,1259.2656440945887,1326.6554484911333,1346.7253824712627,1381.8130189280023,1396.8130715510995,1434.5949391147788,1433.9059485666512,1434.2107999345162,1438.3347403647529,1441.5863348163559,1443.8930784455356,1452.2066966113205,1467.6176115659846,1504.8297918165604,1517.4697142415366,1539.0962561382398,1605.1323668827074,1757.8441272696487,1663.3915336391342,1713.5621829999484,1726.0337313153741,1778.5589615576796,1790.4297039874177,1834.226094107923]
[null,0.5,1193.2306777789192,1139.9565603461865,1167.0675571467868,1172.5056862925012,1188.80336159129,1224.4574920627931,1313.7640972098725,1391.561117440634,1444.8772589309096,1516.5388289884697,1553.3486069878898,1588.5324906483063,1606.8351920509911,1641.3864958202307,1649.8741876886729,1656.5620922713686,1651.1289409656215,1665.4120896704928,1663.2679647300758,1678.8370778805872,1686.3345601549272,1725.1076107591807,1737.4169948425101,1764.6081316910902,1844.8203623765166,2024.4333646282762,1895.9932627454655,1959.7737991986412,1960.4712341570628,2040.598214970636,2056.0159338998374,2108.3110782703743]
[null,0.6,1266.3550319636884,1221.7151999114726,1265.1684485121064,1275.2266252069521,1309.2154466379636,1358.6750384674406,1472.3838165508164,1561.952044897733,1634.0367191511054,1719.0909217194012,1745.4099293504021,1795.4324607013568,1822.7367394520302,1865.3925890052915,1869.7748150016821,1871.4920017977356,1864.4917862142997,1877.8010181936759,1873.6244680602831,1897.6495191823249,1919.9782918788837,1938.6215810423646,1962.8323928323657,1997.3070570646491,2083.0363526804313,2289.9949737337552,2136.3949301386024,2203.2559185148798,2210.3127294112141,2296.6866812777043,2318.8639907608422,2376.8676611496076]
[null,0.7,1335.1376966202761,1299.3091368596247,1359.8065381331171,1386.0630627506728,1427.5000635649499,1497.357071143163,1644.3487761495012,1751.3249614575784,1832.4731186520382,1934.4309914581854,1968.813503468795,2024.0367091982146,2053.3932369757999,2098.4677156808903,2103.5299312960524,2096.8501846028516,2105.2650920287779,2110.9103245635274,2111.861349721436,2120.5306309838297,2157.0302075699051,2178.9252024331058,2203.766075421981,2236.1144193247619,2341.3629462912627,2592.0758001978111,2387.0516326278625,2475.1229400948964,2478.6212289207911,2562.9340342748083,2578.8951786534208,2662.8371059014735]
[null,0.79999999999999993,1413.2133926852184,1388.8073962163787,1464.9887228149023,1513.8759949374466,1564.2643996379011,1656.8314471758449,1837.2821669022758,1962.9883299297364,2061.9801794572018,2176.8600740438628,2222.1361375966035,2277.0312565190557,2307.881936140403,2360.9377387136465,2376.8035073570254,2378.894953179064,2372.5144827133204,2379.9408691046247,2367.154607022002,2391.8445913230785,2418.6782053096385,2460.9287433744735,2480.145586265839,2512.9429453124258,2626.8304698943002,2937.4624418440371,2677.2343999502109,2776.0398998996693,2782.8499138401257,2883.226184639926,2890.0859652135427,2958.1060129891603]
[null,0.89999999999999991,1499.8469436727737,1495.0656453004085,1606.4704856833084,1660.0187164318259,1717.9832123325825,1848.5613310541612,2078.4899134928924,2237.5352079786494,2357.5463422011658,2501.6462049608826,2571.2789914478517,2611.2957885561468,2649.3163305365515,2709.5807553906816,2741.1978423023847,2740.3336409880067,2725.5716810073809,2725.9541244845377,2721.3233223513921,2741.8460109958337,2780.7056012019739,2814.1229253805523,2844.8110157203096,2886.091602097611,3015.0866533397275,3377.2243081404413,3055.7718254831811,3147.4683617175497,3172.9714471291272,3261.0774188131595,3295.3249093265426,3358.3801647655764]
[null,"Mean",1166.4855249861098,1111.097576571221,1148.1148696740388,1153.917359443295,1183.9700104265376,1218.2870073261031,1317.685894530676,1404.0957388306847,1469.0611311416669,1547.381016212586,1580.5863163558981,1613.3819450329811,1642.9708678879597,1676.067366734294,1686.890376646709,1684.3202185706514,1678.6062851986769,1685.1951100262988,1682.8190450460472,1696.4292554896344,1715.4250817739833,1741.2247023864365,1761.8156462937341,1792.6543083357662,1869.14140081188,2059.729601514995,1994.8522514305084,1980.6691021244831,1993.8919924558811,2052.8006222369136,2071.3528707087853,2117.3297367807149]
[]
["Average"]
[{"$f":"AVERAGE(C275:AA275)","v":-722.48508554741875},null,{"$f":"C251 - C225","v":-195.602064250154},{"$f":"D251 - D225","v":-235.39301392506695},-278.27958352955579,-302.24690409928968,-334.73553848353777,-388.86444836939586,-491.45870742434829,-578.53259781947372,-582.97012862531892,-618.22561175777241,-661.34513118596294,-694.38271207092441,-710.72288875412721,-754.48293064872064,-770.19747875385838,-783.11542225168932,-797.48295934797397,-880.19012518793238,-947.61630721977485,-993.27955017206978,-1043.401431231172,-1111.8493749048673,-1203.7752014525422,-1308.5371216134781,-1395.4399056064635,-1500.1593026839009,-1595.0745724514359,-1718.0449275262051,-1777.357474932079,-1847.5785485562471,-1957.9827015336207,-2066.0814669036895]
[{"$f":"AVERAGE(C276:AA276)","v":-631.85372462047599},null,{"$f":"C252 - C226","v":-155.18405757357749},-161.49713119286366,-186.56920374190418,-206.06489522544604,-239.21804123988045,-281.92504833500197,-388.46983004185716,-479.7775352945016,-489.08709425649414,-529.86609888972976,-572.05200833312597,-606.23762063991967,-620.20380664226172,-663.92858189297397,-676.56967566055107,-691.9077012546993,-707.33467671735866,-790.1693847628801,-854.73344433407351,-903.64676501281565,-951.89902394927503,-1015.2889965349083,-1114.204924741462,-1212.9471788695864,-1297.5603903747501,-1403.4386778435619,-1499.3791476307588,-1617.4895527440067,-1675.4225311168227,-1739.1910992367334,-1845.2312453147799,-1943.9930177365961]
[-547.64911676302108,null,-125.42503181316118,-122.94704210263046,-145.1157842720487,-162.1452783577389,-182.03299241321395,-227.38091233710048,-325.19110375787579,-414.55610979574561,-421.70697872736554,-462.57325568309739,-499.69055394136547,-531.40582561763836,-541.32822273274826,-581.67269073401064,-599.07937195683905,-609.00754101865653,-623.04086986767425,-697.26206987957494,-760.10720681566147,-800.35814958140872,-845.86362930674886,-892.57012605409341,-984.65164478192605,-1058.3342383908714,-1077.7812891363296,-1106.5660827440411,-1168.4411380216102,-1225.3475679724911,-1240.646967132732,-1243.2269068268301,-1296.560321301632,-1369.687388353484]
[-293.27049298366813,null,-100.42685049489813,-92.85684593274226,-95.577059480652963,-120.42910133114083,-141.02609049079126,-178.13407666476758,-269.9651914278279,-334.13285267550691,-296.09987905847123,-255.33756582064575,-280.27650872114259,-284.32322351724883,-276.59303723592177,-274.69251451610785,-292.17666479943443,-297.89801991733805,-276.80716806443002,-351.45127091980794,-400.36410139133011,-414.9430953524768,-428.06741571910175,-417.89042232420945,-472.03033701148888,-492.90074157552726,-487.36229014869241,-455.2953290347391,-501.76141376435044,-555.80117619891007,-515.97539640230775,-528.85251730685422,-587.50985394753275,-610.56057230245187]
[86.507635711869412,null,-77.64252955456169,-63.276891112922556,-57.751051741204435,-56.561172977758702,-85.232719423611798,-103.66417872928207,-51.89238230720855,-4.3841815843958329,62.09763246005798,131.13331611853835,140.16131949918702,160.99435491326483,172.07641848973651,174.51493418352231,181.07799830844999,195.84781108981622,195.40337106421873,182.67397676122778,144.6516184981781,158.66840714037767,158.77340487063225,175.43412627912426,135.21566097788786,139.87884425831862,154.49280531514228,177.40029409076556,165.3892117630453,119.64547182945421,152.76082347363035,180.9291639969365,140.89387878763091,107.7423158980414]
[537.81924204873019,null,-37.589388119749515,-11.857360624333637,32.880477562226133,79.238934149069735,136.17780894471787,177.08475113840268,299.02144289974342,366.26681822315948,483.39752365753463,596.70893205351808,628.77613225405514,663.33746097650635,700.16080679634149,728.40880717791526,744.31078983408668,786.15723591275162,790.30970892623793,763.34493650258401,744.51368716537831,774.26478224240782,796.98555168338498,794.05168017892152,799.83954179623288,786.90433056489655,822.78565932226752,852.15941992989519,843.87829734553361,818.89660995627605,838.8447341826477,910.93549099410347,859.9688843694189,874.68549489198358]
[1069.0606410310879,null,93.402022106299967,97.718142107883352,216.89766536375072,344.85449492625759,404.91764614117676,501.23793051131065,697.52682923509644,855.26404649741664,1005.8553083023888,1212.1363354102268,1213.4004362579403,1293.7188025317232,1335.7626312515831,1396.690655341049,1392.2337744531355,1399.716800475127,1442.1082171716716,1449.1603148277443,1395.6399976103635,1421.3076619090587,1491.9666652789842,1503.9777252654833,1512.4882491555481,1492.1271968580618,1556.4064767879215,1609.3965205882205,1618.0053355944569,1578.5460087159397,1644.6759270199896,1706.5797795332523,1650.4779869450417,1695.4641838662096]
[1707.5039836305739,null,277.63066241232212,320.63646475431545,473.5318747336384,641.49844366732123,736.67045396067272,892.9279890997293,1266.1280267630068,1456.6041997291604,1683.4070124470504,1895.8666643132713,1966.8621174528448,2024.2637511067383,2083.004576367523,2132.2529712865016,2164.6801185052354,2202.4716938740708,2211.9124348132477,2225.4656966943949,2185.8736411355844,2216.421668286559,2262.4662265750048,2332.6732035345767,2314.919284657416,2334.404730324562,2385.0256842696062,2471.4097784846676,2471.2010559524597,2499.3266149670926,2502.9248888624202,2607.411255936549,2536.7401498473673,2538.299426693859]
[2570.5510092979221,null,491.8020450090973,568.83028615303238,826.31421992704463,1028.6275551414631,1198.9402469670008,1479.135994899242,2004.2937093389992,2292.3273910280245,2572.3668905334298,2884.3721256758618,2996.6513533058023,3027.2811143678546,3104.1704749599526,3192.117554177838,3267.6162649474127,3265.0409259506541,3256.0534831184782,3252.320927410954,3236.6600186748624,3288.8739268117279,3368.3025936814129,3386.0959884748218,3376.7591975873065,{"$f":"Z259 - Z233","v":3407.1874751800751},3491.633469125687,3555.8166090779473,3559.3156740205641,3513.8542914468107,3581.8054191871956,3635.8630000260023,3597.206288392942,3576.3504187706644]
[537.11785071981785,"Mean",42.78800500418572,60.564303691240013,127.31689574114802,193.08344032911845,227.51669857769969,288.66806754349489,406.02970785113314,471.08300053970004,577.39893775555981,681.89473037200082,696.24830772801567,708.67707755698132,732.29536144131805,744.67869389126179,759.34364642894968,755.19998003924695,754.47952716145494,711.66080312461509,665.42281266302984,666.57815614481979,672.94539951786646,667.51804625958107,623.2030076472206,594.06676364641226,599.28489733939273,596.9854000674386,558.8627824747341,507.49538674403243,516.97293778252788,526.75395374350092,472.19727672566387,433.53172647460633]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-500.67335547592188,{"$f":"D263 - D237","v":-555.1162751024583},-583.89196864638734,-613.7936847981947,-626.3200732867507,-721.49518627633074,-792.57686821965797,-823.53262340820697,-831.38567805145215,-854.64822223200622,-874.53018031738952,-895.48276182752829,-909.26143216252399,-930.45673674802276,-937.60197137085765,-934.72530756496565,-929.72599725079294,-938.84746961836618,-941.67441177852993,-942.01727986194237,-958.21647988582197,-975.64115968172655,-964.3087249982309,-985.29960628854315,-1003.437858181484,-1004.9439599292911,-666.27372173898402,-1017.6725633139961,-1015.7987240326545,-1048.369216951975,-1068.0442964848576,-1085.0912472745279]
[null,null,-363.14538102823428,-407.55678295442488,-420.24410684839268,-435.26963595108236,-440.96652119628277,-504.33573912461225,-557.09551564753974,-576.34181350729204,-573.75111601750757,-578.95880708259176,-592.2314627338335,-613.81135267522586,-617.06740550875941,-635.61730339598637,-632.13105193576678,-633.3671968742932,-633.14248052526841,-637.64703508150774,-629.01969395317269,-639.63195813083757,-648.99776381826655,-649.79620785841894,-660.81832449949343,-659.60231642988629,-668.98695079638105,-659.85317437662297,-532.13245991896974,-701.28981334882724,-716.32650580451241,-723.115743589565,-729.54645845056689,-742.83668632161357]
[null,null,-260.89446273746012,-287.33486979884492,-291.71502889469866,-297.85232642003712,-295.34202542844002,-340.33745444186229,-359.58540820098835,-369.6208051240244,-355.88225142610281,-357.32021350978926,-363.68058459674216,-378.07611286247356,-371.98546554979907,-380.48345780844625,-393.78774473025396,-387.55569578319069,-387.87061887012055,-384.04843507129476,-385.2517997720804,-390.48511995719218,-400.12260039601711,-396.38529858693732,-402.7918626702226,-414.12758389916576,-401.23325994220954,-339.83966904080194,-382.93394173399906,-401.29152785130054,-421.34653597139936,-408.03284216974771,-416.82319541483639,-423.67084753769313]
[null,null,-176.07484468066491,-194.15307765744069,-180.65667135431477,-180.83040387340407,-177.22590899354441,-194.44094832261703,-196.95210903779594,-185.89113475243312,-171.8058349054113,-150.29285950886674,-159.37195252873721,-156.09526807199768,-170.33573544890055,-163.23956288522118,-173.07084243334884,-172.93546106548388,-166.23160663524709,-169.77617118364401,-166.76331855446438,-169.39555138867945,-171.41812343401534,-160.15318418343963,-168.60491675846333,-177.72488786176018,-149.12284611729251,-42.803359730351303,-159.35488636086575,-136.71915100005162,-153.68688968462584,-136.27815944232043,-150.16887101258226,-138.47945889207699]
[null,null,-97.879684221080652,-102.20655465381355,-82.234947853213271,-62.930369707498812,-65.47971740871003,-61.585283937206896,-33.008523790127583,-12.274864559366051,13.805779930909694,39.590520988469734,47.251271987889822,50.62420364830632,39.686385050991021,43.551993820230791,42.89739668867287,49.415831271368461,46.562593965621545,54.049583670492893,52.611567730075876,57.234829880587313,47.298825154927272,60.124634759180708,51.342363842510167,47.786987691090189,90.565149376516729,223.78587762827624,73.246842745465528,109.49246519864118,80.750613157062844,125.76109397063601,{"$f":"AG267 - AG241","v":115.41735889983738},135.6055252703743]
[null,null,-24.755330036311534,-20.447915088527452,15.865943512106242,39.790569206952114,54.93236763796358,72.632262467440569,125.61119555081632,158.11606289773295,202.96524015110549,242.1426137194012,239.31259435040215,257.52417370135686,255.58793245203015,267.55808700529155,262.79802400168205,264.34574079773552,259.92543921429979,266.43851219367593,262.96807106028314,276.04727118232495,280.94255687888381,273.63860504236459,276.75776183236576,280.48591306464914,328.78113968043135,489.3474867337552,313.64851013860243,352.97458451487978,330.59210841121421,381.84956027770431,378.26541576084219,404.16210814960755]
[null,null,44.027334620276179,57.146021859624625,110.50403313311699,150.62700675067276,173.21698456494983,211.31429514316301,297.57615514950112,347.48897945757835,401.40163965203828,457.48268345818542,462.7161684687951,486.12842219821459,486.2444299757999,500.63321368089032,496.55314029605233,489.70392360285155,500.69874502877792,499.54781856352747,501.20495272143603,498.92838298382981,517.99447256990516,513.94222643310582,517.69144442198103,519.29327532476191,587.10773329126278,791.42831319781112,564.3052126278626,624.84160609489641,598.90060792079112,648.09691327480823,638.29660365342079,690.13155290147347]
[null,null,122.10303068521853,146.64428121637866,215.68621781490219,278.43993893744664,309.98132063790104,370.78867117584491,490.5095459022757,559.15234792973638,630.9087004572018,699.91176604386283,716.03880259660355,739.12296951905569,740.73312914040298,763.10323671364654,769.82671635702536,771.74869217906394,767.94813571332043,768.57836310462471,756.49821002200201,770.24234332307856,779.64247030963861,795.94576737447346,794.07095526583907,796.12180131242576,872.57525689430031,1136.8149548440372,854.48797995021096,925.75856589966929,903.1292928401258,968.38906363992601,949.48739021354277,985.40045998916025]
[null,null,208.73658167277381,252.90253030040844,357.16798068330831,424.58266043182584,463.70013333258248,562.5185550541612,731.71729249289228,833.69922597864934,926.47486320116582,1024.6978969608826,1065.1816564478518,1073.3875015561468,1082.1675235365515,1111.7462533906817,1134.2210513023847,1133.1873799880066,1121.005334007381,1114.5916184845378,1110.6669253513921,1120.2437629958338,1141.6698662019739,1149.1399493805523,1158.7363847203096,1169.270458097611,1260.8314403397276,1576.5768211404413,1233.0254054831812,1297.1870277175497,1293.2508261291273,1346.2402978131595,1354.7263343265427,1385.6746117655764]
[null,"Mean",-124.6248370138901,-131.06553842877906,-101.18763532596131,-81.518696556704981,-70.313068573462488,-67.75576867389691,-29.086726469324049,0.25975683068463695,37.989652141666966,70.432708212586022,74.488981355898204,75.47365803298112,75.822060887959651,78.232864734294026,79.913585646708952,77.173957570651282,74.039938198676964,73.832604026298895,72.162648046047252,74.827007489634525,76.389346773983334,76.24172638643654,75.741015293734108,75.833164335766241,114.88618781188006,259.08211451499506,172.10583143050849,130.38776812448305,114.17137145588117,137.96350123691354,130.75429570878532,144.62418378071493]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Static Puller",{"$f":"Assumptions!C73","v":"Scenario"}]
[]
[]
[null,null,null,null,null,null,null,"Scenario Values",null,"Hard Coded Mean Values",null,"Calculated Mean Values Based on Last Run"]
[null,null,null,"Total Petroleum Royalties","Total Production Tax",null,null,"Total Petroleum Royalties","Total Production Tax","Total Petroleum Royalties","Total Production Tax","Total Petroleum Royalties","Total Production Tax"]
[null,null,2019,{"$f":"IF($I$300=\"Mean\",J305,H305)","v":1291.1103616649621},{"$f":"IF($I$300=\"Mean\",K305,I305)","v":432.19465241251453},{"$f":"E305+D305*0.745","v":1394.0718718529113},null,{"$f":"INDEX($C$221:$AH$221,0,C305-$C$4+1)","v":1291.1103616649621},{"$f":"INDEX($C$220:$AH$220,0,C305-$C$4+1)","v":432.19465241251453},1137.949082818126,434.59104865152528,{"$f":"1291.110362","v":1291.1103619999999},{"$f":"432.1946526","v":432.19465259999998}]
[null,null,{"$f":"C305+1","v":2020},1242.1631146181567,447.94067219436437,1373.3521925848911,null,{"$f":"INDEX($C$221:$AH$221,0,C306-$C$4+1)","v":1242.1631146181567},447.94067219436437,1117.7685452426963,433.24449604817937,{"$f":"1242.163115","v":1242.1631150000001},{"$f":"447.9406723","v":447.94067230000002}]
[null,null,{"$f":"C306+1","v":2021},1249.3025053320403,472.20813464732589,1402.938501119696,null,1249.3025053320403,472.20813464732589,1156.1329374233133,515.46358879976594,{"$f":"1249.302505","v":1249.3025050000001},{"$f":"472.2081347","v":472.20813470000002}]
[null,null,2022,1235.4360561251956,472.84566954872912,1393.2455313619998,null,1235.4360561251956,472.84566954872912,1177.572703327909,592.22002911803895,{"$f":"1235.436056","v":1235.436056},{"$f":"472.8456696","v":472.84566960000001}]
[null,null,2023,1254.2830790717462,509.21224909153665,1443.6531429999875,null,1254.2830790717462,509.21224909153665,1194.9553111360344,661.05968278552848,{"$f":"1254.283079","v":1254.283079},{"$f":"509.2122492","v":509.21224919999997}]
[null,null,2024,1286.0427758946291,550.00735922432568,1508.1092272658243,null,1286.0427758946291,550.00735922432568,1221.3835430509844,747.49787595384498,{"$f":"1286.042776","v":1286.042776},{"$f":"550.007359","v":550.00735899999995}]
[null,null,2025,1346.772621156839,653.19488378095355,1656.5404865427986,null,1346.772621156839,653.19488378095355,1315.2255186136451,957.90291026996169,{"$f":"1346.772621","v":1346.7726210000001},{"$f":"653.1948838","v":653.19488379999996}]
[null,null,2026,1403.8359822053087,754.20899389689919,1800.0668006398541,null,1403.8359822053087,754.20899389689919,1407.0550504733023,1129.7848752485986,{"$f":"1403.835982","v":1403.8359820000001},{"$f":"754.208994","v":754.20899399999996}]
[null,null,2027,1431.0714791839912,766.50508490907089,1832.6533369011445,null,1431.0714791839912,766.50508490907089,1478.5036935267556,1260.4992959159072,{"$f":"1431.071479","v":1431.071479},{"$f":"766.5050848","v":766.50508479999996}]
[null,null,2028,1476.9483079118966,814.40945871832969,1914.7359481126925,null,1476.9483079118966,814.40945871832969,1519.2989005949144,1350.7116530266435,{"$f":"1476.948308","v":1476.948308},{"$f":"814.4094588","v":814.40945880000004}]
[null,null,2029,1506.0973348309442,872.00042130906672,1994.0429357581202,null,1506.0973348309442,872.00042130906672,1545.8545639559538,1397.3529921570384,{"$f":"1506.097335","v":1506.0973349999999},{"$f":"872.0004215","v":872.00042150000002}]
[null,null,2030,1537.908287022575,905.67890776712079,2051.420581598939,null,1537.908287022575,905.67890776712079,1580.0072801901247,1474.6553656334747,{"$f":"1537.908287","v":1537.908287},{"$f":"905.6789077","v":905.67890769999997}]
[null,null,2031,1567.1488074354372,924.21832512476658,2091.7441866641675,null,1567.1488074354372,924.21832512476658,1613.1360938312946,1525.4079160536255,{"$f":"1567.148807","v":1567.148807},{"$f":"924.2183251","v":924.21832510000002}]
[null,null,2032,1597.8345016825212,969.31722561034019,2159.7039293638186,null,1597.8345016825212,969.31722561034019,1646.5064396967914,1586.3293623716477,{"$f":"1597.834502","v":1597.8345019999999},{"$f":"969.3172257","v":969.31722569999999}]
[null,null,2033,1606.9767913213489,983.24099984698012,2180.4387093813848,null,1606.9767913213489,983.24099984698012,1660.6295036958265,1629.3942900087645,{"$f":"1606.976791","v":1606.976791},{"$f":"983.2410001","v":983.24100009999995}]
[null,null,2034,1607.1462612385828,995.72461664807668,2193.0485812708207,null,1607.1462612385828,995.72461664807668,1668.6497864614421,1667.4068316495814,{"$f":"1607.146261","v":1607.1462610000001},{"$f":"995.7246168","v":995.72461680000004}]
[null,null,2035,1604.5663465387154,1008.7269531431436,2204.1288813144865,null,1604.5663465387154,1008.7269531431436,1679.3274705702861,1726.9241084497862,{"$f":"1604.566347","v":1604.566347},{"$f":"1008.726953","v":1008.726953}]
[null,null,2036,1611.3625057665577,1090.324937435741,2290.7900042318265,null,1611.3625057665577,1090.324937435741,1691.8020143661518,1769.0142717116523,{"$f":"1611.362506","v":1611.3625059999999},{"$f":"1090.324937","v":1090.3249370000001}]
[null,null,2037,1610.6563972255592,1154.8007179482399,2354.7397338812816,null,1610.6563972255592,1154.8007179482399,1693.2944260530821,1807.7491796517213,{"$f":"1610.656397","v":1610.656397},{"$f":"1154.800718","v":1154.800718}]
[null,null,2038,1621.6022476415003,1202.2368864711577,2410.3305609640756,null,1621.6022476415003,1202.2368864711577,1701.4763779834225,1855.2906667048455,{"$f":"1621.602248","v":1621.6022479999999},{"$f":"1202.236886","v":1202.2368859999999}]
[null,null,2039,1639.0357354288731,1251.9207333275508,2473.0023562220613,null,1639.0357354288731,1251.9207333275508,1710.0815441274424,1905.960586263293,{"$f":"1639.035735","v":1639.0357349999999},{"$f":"1251.920733","v":1251.9207329999999}]
[null,null,2040,1664.9829760356656,1321.7563796616396,2562.1686968082104,null,1664.9829760356656,1321.7563796616396,1649.4018327482074,1963.6031897720743,{"$f":"1664.982976","v":1664.982976},{"$f":"1321.75638","v":1321.75638}]
[null,null,2041,1686.0746312419897,1422.2872489287029,2678.4128492039854,null,1686.0746312419897,1422.2872489287029,1651.129199909172,2005.7816157815066,{"$f":"1686.074631","v":1686.074631},{"$f":"1422.287249","v":1422.287249}]
[null,null,2042,1716.8211438017602,1529.6940283173969,2808.7257804497085,null,1716.8211438017602,1529.6940283173969,1656.5117172387115,2052.8464943817808,{"$f":"1716.821144","v":1716.821144},{"$f":"1529.694028","v":1529.6940279999999}]
[null,null,2043,1754.2552123598221,1620.3688622742268,2927.288995482294,null,1754.2552123598221,1620.3688622742268,1657.5540952266526,2105.7213471846562,{"$f":"1754.255213","v":1754.2552129999999},{"$f":"1620.368863","v":1620.3688629999999}]
[null,null,2044,1800.647486551519,1734.2479646839336,3075.7303421648153,null,1800.647486551519,1734.2479646839336,1665.153220211133,2172.6032818582471,{"$f":"1800.647487","v":1800.647487},{"$f":"1734.247965","v":1734.247965}]
[null,null,2045,1822.7464193101866,1833.0837044835675,3191.0297868696566,null,1822.7464193101866,1833.0837044835675,1652.0484972981903,2218.3825652025694,{"$f":"1822.74642","v":1822.7464199999999},{"$f":"1833.083705","v":1833.083705}]
[null,null,2046,1850.2813342108186,1956.5304190892871,3334.9900130763472,null,1850.2813342108186,1956.5304190892871,1623.7154862331822,2284.2512416725426,{"$f":"1850.281334","v":1850.281334},{"$f":"1956.530419","v":1956.5304189999999}]
[]
[]
[]
[null,null,null,"Deposits to PF","Transferred to Dividend","Royalty to GF","Prod Tax to GF","PF Principal deposit"]
[null,null,2019,{"$f":"$K$338*D305+$K$339*E305","v":322.77759041624051},{"$f":"$K$343*D305","v":0},{"$f":"(1-$K$338-$K$343-$M$338)*D305","v":961.87721944039674},{"$f":"(1-$K$339)*E305","v":432.19465241251453},{"$f":"$M$343*D305","v":322.77759041624051},null,"Petroleum Deposited in PF","% of Revenue",null,"School Fund Share of Royalties"]
[null,null,{"$f":"C337+1","v":2020},{"$f":"$K$338*D306+$K$339*E306","v":310.54077865453917},{"$f":"$K$343*D306","v":0},{"$f":"(1-$K$338-$K$343-$M$338)*D306","v":925.41152039052668},{"$f":"(1-$K$339)*E306","v":447.94067219436437},{"$f":"$M$343*D306","v":310.54077865453917},null,"Royalty Deposts (Min 25%)",{"$f":"Assumptions!C70","v":0.25},null,5.0000000000000001E-3]
[null,null,{"$f":"C338+1","v":2021},312.32562633301006,0,930.73036647236995,472.20813464732589,312.32562633301006,null,"Production Tax Deposits",{"$f":"Assumptions!C71","v":0}]
[null,null,2022,308.8590140312989,0,920.39986181327072,472.84566954872912,308.8590140312989]
[null,null,2023,313.57076976793655,0,934.4408939084509,509.21224909153665,313.57076976793655]
[null,null,2024,{"$f":"$K$338*D310+$K$339*E310","v":321.51069397365728},0,958.10186804149873,550.00735922432568,321.51069397365728,null,"Dividend Transfer",null,null,"Principal Deposit of Royalties (Included in total deposits to PF amount)"]
[null,null,2025,336.69315528920976,0,1003.345602761845,653.19488378095355,336.69315528920976,null,"% of Total Royalties",{"$f":"Assumptions!C112","v":0},null,0.25]
[null,null,2026,350.95899555132718,0,1045.8578067429551,754.20899389689919,350.95899555132718]
[null,null,2027,357.7678697959978,0,1066.1482519920735,766.50508490907089,357.7678697959978]
[null,null,2028,369.23707697797414,0,1100.3264893943629,814.40945871832969,369.23707697797414]
[null,null,2029,376.52433370773605,0,1122.0425144490534,872.00042130906672,376.52433370773605]
[null,null,2030,384.47707175564375,0,1145.7416738318184,905.67890776712079,384.47707175564375]
[null,null,2031,391.78720185885931,0,1167.5258615394007,924.21832512476658,391.78720185885931]
[null,null,2032,399.45862542063031,0,1190.3867037534783,969.31722561034019,399.45862542063031]
[null,null,2033,401.74419783033721,0,1197.1977095344048,983.24099984698012,401.74419783033721]
[null,null,2034,401.78656530964571,0,1197.3239646227441,995.72461664807668,401.78656530964571]
[null,null,2035,401.14158663467884,0,1195.4019281713429,1008.7269531431436,401.14158663467884]
[null,null,2036,402.84062644163942,0,1200.4650667960855,1090.324937435741,402.84062644163942]
[null,null,2037,402.6640993063898,0,1199.9390159330417,1154.8007179482399,402.6640993063898]
[null,null,2038,405.40056191037507,0,1208.0936744929177,1202.2368864711577,405.40056191037507]
[null,null,{"$f":"C356+1","v":2039},409.75893385721827,0,1221.0816228945105,1251.9207333275508,409.75893385721827]
[null,null,2040,416.2457440089164,0,1240.4123171465708,1321.7563796616396,416.2457440089164]
[null,null,2041,421.51865781049742,0,1256.1256002752823,1422.2872489287029,421.51865781049742]
[null,null,2042,429.20528595044004,0,1279.0317521323113,1529.6940283173969,429.20528595044004]
[null,null,2043,438.56380308995551,0,1306.9201332080675,1620.3688622742268,438.56380308995551]
[null,null,2044,450.16187163787976,0,1341.4823774808817,1734.2479646839336,450.16187163787976]
[null,null,2045,455.68660482754666,0,1357.9460823860891,1833.0837044835675,455.68660482754666]
[null,null,2046,462.57033355270465,0,1378.4595939870599,1956.5304190892871,462.57033355270465]
[]
[]
[]
[]
[null,"Picking Tables for Company Specific Estimates"]
[null,"Deductible Lease Expenditure"]
[null,null,2019,2020,2021,{"$f":"E371+1","v":2022},{"$f":"F371+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,249.78939689740037,242.23549312482768,214.64993465107273,139.9996552855084,74.484952693163308,50.97536507031424,42.201736094395372,26.94459797538908,6.418438879281668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,1915.9002911268271,1942.7779489061286,1871.5424830039374,1736.3840080814152,1626.8831238893574,1591.9612719372039,1575.0135025098139,1550.5019904759474,1504.8857069093172,1455.1117144959958,1395.3179612278223,1337.8414696634889,1277.6698532694782,1220.2080877061701,1145.3926961480672,1057.2596537342793,969.68249731599303,897.39546056560425,822.72142024625828,759.63324933528554,714.96011245424438,693.71983563307776,686.89464786272265,708.84912768051709,771.23389439809557,861.65989598294414,831.37559375381443,804.60719563982207,778.60425222101344,755.63673911489411,728.829022582427,704.81215985535766]
[null,30,3601.6642303791941,3663.9296819426186,3550.5372356264866,3360.0953158087536,3211.3437184451532,3168.2322585655479,3147.866680116937,3121.6631387044881,3064.4265138745468,3005.4476762262479,2927.7153113545251,2856.7299299428537,2782.7242793782048,2714.8886859562795,2615.177674705491,2499.0948378149583,2384.7007441455812,2291.5869119369167,2187.6000510852964,2105.3502131789101,2042.7622357969467,2008.3075880368606,1981.9432705741033,1988.9662101617864,2037.2121252395877,2117.6432434722296,2071.142297427074,2032.167952207604,1994.6049200767998,1963.7296866660404,1922.7241090942243,1888.3237914081615]
[null,40,4282.5485021810664,4651.2327385088502,4734.8897561534613,4505.381704066418,4427.6037935138393,4400.7890798018161,4343.3035289443169,4282.5543274873962,4255.4224988745582,4289.5041482137312,4281.9941202648051,4277.1265119987438,4221.4956590524889,4165.5549636034802,4069.5112661050316,3941.0747990001751,3799.7189909751687,3685.9183564251457,3552.3416459172249,3451.0671770225335,3370.5643591396483,3322.7633537185129,3277.1219313036286,3269.2118313600431,3303.3174750921085,3373.752706369437,3311.0334881676749,3259.8519702229778,3210.48349951212,3171.7013397445403,3116.7390766268572,3071.9542613615627]
[null,50,4440.4810962121874,4759.404059026936,4810.5725847646245,4594.7139353529619,4532.534817046123,4526.1426479059064,4496.5500185388219,4460.3092360688197,4450.8653110046571,4498.4529761881677,4533.0787642459427,4567.312992467987,4600.9756094957293,4634.2787102540888,4638.1928639467933,4616.6007688331365,4593.3351133220622,4577.9791400598151,4554.4370198610668,4556.1055577913166,4540.380792590001,4496.0940373393532,4449.5004453998217,4436.3859984042056,4456.7140967129144,4508.380325479925,4454.1833556652482,4412.261953977235,4373.0000691405485,4345.050070260193,4300.6045625760162,4255.4658929143698]
[null,60,4476.5994743370893,4798.8364368544744,4845.9304705165014,4631.3057709867335,4578.1413194844426,4594.2668158481647,4593.9740158303666,4583.2077335315662,4592.0833328863846,4653.5618895312255,4700.1307484979425,4745.3328606322411,4785.4412464900161,4822.4627370994112,4826.8062456831831,4799.5993421598359,4768.9371838839797,4749.1963249818427,4722.8833473666036,4725.0750133294314,4733.1577368004937,4744.8680468405109,4757.9962011825537,4778.6748056041715,4806.2578109230235,4840.1527402772808,4861.0043005115767,4885.6877118007342,4912.6088645542313,4942.8370224953987,4969.8910183915768,5000.0846414798589]
[null,70,4512.585329490119,4834.4792455354591,4881.1716335732181,4667.8527493672464,4612.178627939521,4651.1662972718523,4674.2126460596955,4683.4288615002806,4704.9385378062052,4774.9783123930611,4827.040945230463,4877.2459970801656,4924.8840184142482,4970.7484132466107,4978.2420543152348,4947.9317499687386,4912.3765550135086,4888.1358777688483,4858.1092488448739,4853.259859582924,4854.9619201372452,4864.3381924841469,4876.0650167331196,4894.9017256025145,4919.9393680284575,4950.7699234398879,4972.5138286839756,4998.1595466986219,5026.2758335003755,5057.731449715011,5087.2639646299613,5117.101941209341]
[null,80,4545.9863727774882,4841.3180340036051,4897.7371551576434,4692.2919806256359,4619.8136803466732,4708.020473445853,4746.4617436390245,4776.2146374389449,4815.6051845425427,4896.4069268828571,4953.9511419629844,5009.1458892372812,5060.7137349918221,5109.3289912176451,5112.4434025296605,5071.7157832989142,5023.9397645687586,4988.7241266162591,4949.3959991503843,4945.2293123943136,4947.7046218428268,4957.3588421200648,4970.1438800814767,4989.2059177318561,5013.5622264147396,5042.8274271530636,5066.6088335008035,5088.9554159415711,5114.0605193425954,5142.9797094058722,5171.522972188719,5203.6009576364449]
[null,90,4551.5125883430865,4846.9314630794961,4903.2163221338424,4697.7471975370645,4627.4494994023262,4732.5974819140429,4794.9126916250498,4845.1424035441523,4897.4899350488349,4989.911222355945,5059.6604473535035,5125.829342170764,5188.920023851626,5247.3886544684874,5246.6312767131421,5195.5122459928152,5135.5029741240087,5089.3022762418987,5039.8483419105905,5029.1417374509274,5025.7283455083198,5030.2753704459801,5038.0964560361081,5052.8517331858911,5073.3318166009458,5099.2623318250053,5121.22591891313,5147.4100820653412,5176.5553164231842,5209.2027279855893,5242.8680899075143,5279.6609432310006]
[null,100,4557.0393588053166,4852.5443285580905,4908.6949389928759,4703.2018667359516,4635.0845518094784,4757.1769582011357,4843.3587750580637,4914.0770908026998,4979.3664641946352,5080.4804893226392,5155.9920386415115,5216.3423812619048,5266.061087774111,5321.1598778636853,5359.1561415855958,5305.6921170079477,5241.6103845746729,5189.8905250893094,5130.3097671432097,5113.045737565265,5103.7442354666191,5103.1992204435819,5106.0490319907403,5116.5039394236846,5133.1060049225016,5155.6854157658108,5174.3400438403341,5197.6678636623055,5224.2294961039452,5254.6694056095203,5286.1006350100288,5320.9794159087724]
[null,110,4562.5655743709149,4858.1577576339814,4914.1741059690758,4708.6570836473802,4642.7203708651305,4781.7539666693247,4891.8097230440881,4983.0048569079072,5061.2512147009265,5139.0873777235938,5186.7502950005673,5235.182392543049,5284.9518016196198,5340.0286392874777,5391.2727899002612,5400.3258502584767,5324.2879309347209,5263.6464212602204,5204.0950649493643,5189.0624674336186,5181.767959132113,5176.1230704411837,5173.9947853975846,5180.1497548777188,5192.8741918195265,5212.1141652437118,5227.4488360240703,5247.920599297262,5271.9036757847061,5300.1288610080692,5329.3121519932793,5362.2687561334069]
[null,120,4568.092344833145,4863.7711867098733,4919.6532729452756,4714.1123005588088,4650.3561899207825,4806.3334429564193,4940.2558064771019,5051.9395441664537,5100.3701938845479,5156.9788319620875,5205.1820142195556,5254.0242955815265,5303.8425154651286,5358.8955062573114,5409.337491864675,5449.9676217237202,5406.965477294767,5335.5311760095256,5266.3734119981746,5245.1364013756738,5232.7891608026421,5229.5375933912892,5231.1438141802882,5240.3692965814407,5252.6483801410814,5268.5429147216137,5280.5629609512744,5298.1783808942273,5319.5730689012435,5345.5837522042666,5372.5280079178901,5403.5622422903871]
[null,130,4573.6191152953761,4869.3840521884686,4925.1318898043082,4719.566969757695,4657.9912423279347,4830.9129192435121,4988.7067544631273,5120.8742314250003,5116.8321722996989,5174.8720827117004,5223.6137334385439,5272.8643068626716,5322.7313326526209,5377.7642676811029,5427.4040077363052,5466.5321474626044,5489.6347226963444,5407.4087134139754,5328.6580125209321,5301.2159657960847,5283.3105351830654,5275.2032402358418,5272.2165087083395,5277.4440629945248,5289.2572301207529,5307.2991135699322,5325.6133404551629,5348.4311165291847,5367.2472485820035,5391.0432076028137,5415.7395249011406,5444.8515825150225]
[null,140,4579.1453308609734,4874.9974812643586,4930.6110567805081,4725.0221866691236,4665.6270613835868,4855.489927711702,5037.1577024491517,5142.8964000563728,5133.2958036898899,5192.7653334613142,5242.0436020833131,5291.7062099011482,5341.6220464981297,5396.6330291048944,5445.468709700719,5483.0983364734775,5522.6009858673679,5479.2934681632796,5390.9426130436896,5357.2955302164955,5333.8319095634888,5320.8643021760918,5313.2933274149773,5314.5151070415031,5322.7401061473065,5337.6500175490228,5352.9946869730229,5373.9468535067917,5399.2513972676661,5429.0598029062212,5458.9553808257497,5486.1450686720036]
[null,150,4584.6721013232045,4880.610346742953,4936.0896736395416,4730.4768558680098,4673.262113790739,4880.0694039987957,5085.6037858821655,5157.4662395162832,5149.7577821050418,5210.6567876998079,5260.4753213023014,5310.5481129396267,5360.5108636856221,5415.499896074728,5463.5352255723483,5499.6645254843515,5537.443058697987,5551.1782229125847,5453.2209600924998,5413.3694641585516,5384.3482115167653,5366.5299490206435,5354.3701461216142,5351.5898734545881,5356.2263442459571,5367.9978742485982,5380.3760334908829,5398.7386506451503,5421.7175647675031,5449.4971585982548,5480.0261819797379,5514.7088287960969]
[null,160,4590.1988717854347,4886.2237758188439,4941.5688406157415,4735.9320727794384,4680.897932846392,4904.6464124669837,5134.0547338681899,5172.034616140907,5166.2214134952328,5228.5500384494208,5278.9070405212897,5329.3881242207699,5379.4015775311309,5434.3686574985195,5481.6017414439775,5516.2290512232357,5552.2866218461932,5594.2098262681347,5515.5055606152573,5469.4490285789625,5434.8695858971887,5412.1955958651952,5395.4428406496672,5388.664639867673,5389.7092202725107,5398.3487782276879,5407.7546308775663,5423.5279586472507,5444.1859881331402,5469.936566439671,5498.5367701016821,5531.5400342321136]
[null,170,4595.7250873510329,4891.8372048947358,4947.047457474775,4741.3867419783246,4688.533751902045,4929.2258887540784,5182.5008173012038,5186.6044556008183,5182.685044885422,5246.4414926879144,5297.3369091660588,5348.2300272592483,5398.2922913766397,5453.2355244683531,5499.6664434083923,5532.7952402341089,5567.1286946768132,5607.5272723248572,5577.7839076640676,5525.5229625210177,5485.3858878504652,5457.8566578054451,5436.5196593563051,5425.7356839146514,5423.1954583711631,5428.6996822067795,5435.1359773954264,5448.3197557856092,5466.6521556329772,5490.3739221317046,5517.0492169030231,5548.3729297178779]
[null,180,4601.251857813264,4897.4500703733302,4952.5266244509739,4746.8419588897541,4696.1688043091963,4953.8053650411712,5230.9517652872291,5201.1742950607286,5199.1470233005739,5264.3347434375273,5315.768628385048,5367.0719302977259,5417.181108564132,5472.1042858921446,5517.7329592800215,5549.3614292449829,5581.9722578250185,5620.8447183815779,5640.0685081868251,5581.6025269414295,5535.9072622308886,5503.5223046499977,5477.5923538843563,5462.8104503277373,5456.6816964698155,5459.047538906354,5462.5173239132873,5473.1090637877096,5489.1205789986143,5510.8133299731198,5535.5598050249655,5565.2058252036422]
[null,190,4606.7780733788613,4903.0634994492211,4958.0057914271747,4752.2971758011818,4703.8046233648492,4978.3823735093601,5262.6693652988652,5215.7426716853515,5215.6106546907649,5282.2279941871402,5334.1984970298181,5385.91194157887,5436.0718224096399,5490.973047315937,5535.7976612444345,5565.9259549838662,5596.8158209732246,5634.1608273453221,5662.0849882104885,5637.6820913618394,5586.428636611312,5549.1833665902468,5518.6691725909932,5499.8814943747147,5490.1645724963682,5489.3984428854446,5489.8959212999707,5497.9008609260682,5511.5867464984512,5531.2506856651544,5554.0722518263074,5582.0370306396599]
[null,200,4612.3048438410924,4908.6769285251121,4963.4844082862073,4757.7518450000689,4711.4404424205004,5002.9618497964539,5274.4084825377886,5230.3125111452628,5232.074286080956,5300.1194484256348,5352.6302162488064,5404.7538446173476,5454.9625362551496,5509.8399142857706,5553.8641771160646,5582.4921439947402,5611.6578938038438,5647.4782734020428,5673.9396811828847,5693.7560253038946,5636.9449385645885,5594.8490134347985,5559.745991297631,5536.9562607877997,5523.6508105950197,5519.7493468645353,5517.2772678178299,5522.6926580644267,5534.0551698640884,5551.6900935065696,5572.5846986276483,5598.8699261254242]
[null,210,4617.8316143033226,4914.2897940037074,4968.9635752624072,4763.2070619114966,4719.0754948276535,5027.5388582646428,5286.1487785212885,5244.8808877698866,5248.5362644961069,5318.0126991752477,5367.2560202886798,5410.7631660522366,5461.8450487805749,5521.0223303579623,5571.9306929876948,5599.0566697336235,5626.5014569520499,5660.794382365787,5685.7955645050115,5732.395778637323,5687.4663129450119,5640.5146602793502,5600.8186858256831,5574.027304834779,5557.1336866215734,5550.0972035641098,5544.6558652045142,5547.4819660665271,5556.5235932297246,5572.1295013479848,5591.0952867495917,5615.70113156144]
[null,220,4623.3578298689208,4919.9032230795983,4974.4421921214398,4768.6617311103837,4726.7113138833056,5052.1183345517366,5297.8878957602128,5259.4507272297978,5264.9998958862971,5326.0284505270647,5368.7507335814944,5411.8244107907103,5462.5912243696284,5521.5467143422029,5585.8841606045225,5615.6228587444975,5641.3435297826691,5674.1118284225086,5697.6502574774076,5743.3038710440505,5737.9826148982884,5686.175722219602,5641.895504532321,5611.1020712478639,5590.6199247202248,5580.4481075432013,5572.0372117223742,5572.2737632048866,5578.9897607295625,5592.5668570400194,5609.6077335509326,5632.5340270472043]
[null,230,4628.884600331151,4925.5160885581936,4979.9213590976397,4774.1169480218123,4734.3463662904578,5076.6978108388303,5309.6281917437118,5274.0205666897091,5275.2950871465655,5327.8627185018113,5370.2455969609937,5412.8856555291832,5463.3373250414552,5522.0711509807243,5586.2500191920653,5632.1890477553707,5656.1870929308752,5687.4292744792301,5709.5061407995345,5754.213058750749,5788.5039892787127,5731.8413690641519,5682.968199060374,5648.176837660948,5624.1061628188763,5610.7959642427759,5599.4185582402351,5597.063071206986,5601.4581840951996,5613.0062648814337,5628.118321672875,5649.365232483221]
[null,240,4634.4108158967492,4931.1295176340836,4985.4005260738395,4779.5721649332409,4741.9821853461099,5101.2748193070192,5321.3684877272117,5288.588943314332,5276.9304289264801,5329.6969864765588,5371.7403102538083,5413.9467937169793,5464.0835006305097,5522.5955876192456,5586.6158410468179,5648.7535734942558,5671.0306560790805,5700.7453834429734,5721.3608337719297,5765.1222464574485,5812.6647628412784,5777.5024310044028,5724.04501776701,5685.2478817079264,5657.58903884543,5641.1468682218665,5626.7971556269185,5621.8548683453446,5623.9243515950375,5633.4436205734683,5646.630768474216,5666.1981279689853]
[null,250,4639.9375863589794,4936.7429467099755,4990.879142932873,4785.0268341321271,4749.6180044017619,5125.854295594113,5333.1076049661351,5303.1587827742424,5278.5657707063965,5331.5310702878542,5373.2351736333076,5415.0080384554531,5464.8296762195641,5523.1199716034853,5586.9816996343607,5649.7490427248558,5685.8727289097005,5714.062829499695,5733.2167170940565,5776.030338864176,5822.7247892834057,5823.1680778489545,5765.1218364736478,5722.3226481210113,5691.0752769440824,5671.4977722009571,5654.1785021447786,5646.6466654837041,5646.3927749606737,5653.8830284148844,5665.1432152755578,5683.0310234547505]
[null,99999,4752.5126453755629,5112.5599430128987,5174.9861825283688,4994.8378113396366,6085.7794922858211,5886.4686158080676,5404.5624447534146,5307.0283191619837,5283.8256448330576,5338.4707836890129,5379.9885977364411,5420.5182216657358,5469.2203562718969,5526.534129884345,5589.6615127493524,5651.7653468201061,5719.4148225476874,5790.6965870931053,5851.8658089583641,5925.479163985493,6000.8827643409077,6077.7480391908084,6156.7353180532818,6237.1123242073782,6319.1002267810927,6402.4802939731271,6487.9112223058928,6574.7631732903192,6663.2658909575021,6753.2391065889606,6845.3017542524949,6938.8880406867193]
[]
[null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,1.0002028590764414,0.3219778426837287,0.25290833815265074,0.18792557455252712,0.1093654601624241,0,8.1462572378354203E-3,6.8885139766090342E-2,0.13221035395219277,7.8181826229687931E-2,2.1440490264055857E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,2.4838948225018709,1.8140250508858986,1.2489281141770221,1.3094131015927326,1.0637911798282988,1.0014025967711337,1.1080087185608483,1.2144474448183853,1.1495681443428778,0.91541051323411204,0.64650070060676224,0.45497778138464423,0.27309920498823215,0.18715562316491241,0.12519209042489135,6.2393636724790168E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,3.9677508763761535,3.3289615671513695,2.7755799047937071,2.8386747005173949,2.5417688309419746,2.4750464053475563,2.5594442772430774,2.6434455385280224,2.5544956943268637,2.259490482831958,1.9372296096841233,1.6938238730998936,1.4384804136074965,1.2008433373744372,0.89810379274369079,0.59409055989150916,0.32995666315649669,0.27766425642480996,0.21223739020016724,0.14873600732009684,9.1789923037602542E-2,5.0734990768727652E-2,3.90106048953939E-3,0,0,0,0,0,0,0,0,0]
[null,55,5.4516069302504349,4.8444145182027096,4.3022316954103923,4.3679362994420501,4.0747091316894952,3.9629834643595623,4.0359528557244531,4.1107314151063905,4.013332661508751,3.6606561001933087,3.2760426978148045,3.0167538587303189,2.7456086949277836,2.4935660971089724,2.1872817772251607,1.88496419098604,1.5820479347356065,1.3218171432664891,1.0089816389892154,0.72024821827803864,0.47364066619602346,0.40204746120537532,0.35773419299623049,0.33353695492245466,0.33092749900275731,0.35037461660382924,0.28710887072265578,0.23013158603305031,0.17160952441056476,0.12002571556448915,5.0580775506993754E-2,0]
[null,60,6.9351650210616897,6.3598674692540502,5.8325719881184988,5.9433829766728117,5.6066555651341146,5.4843783809173505,5.530462119138245,5.5823740975546148,5.4721698366070308,5.06594840843771,4.6303501022618949,4.3663726958537667,4.0909991012497731,3.8327981674318479,3.5165473641317599,3.2102979549623987,2.9053379017183434,2.6505091901429929,2.3396950046844562,2.0503047719152669,1.7897549443872591,1.5968088716703968,1.3812638901928966,1.2478939419496864,1.1977037387583658,1.2343371776944136,0.95552287893090249,0.72162287902327038,0.58917685288859545,0.48727831900580693,0.41929200280955142,0.35809183486745155]
[null,65,7.6011744922518885,7.5811323027923301,7.258586642383432,7.3645419995671828,7.1700322025651824,6.9910623114161341,7.0312825766066585,7.0624981050532005,6.8516077305852701,6.475409057862465,5.9975124409721872,5.7160134245430418,5.4364480485073647,5.1753020381257331,4.8615516440692952,4.5643905081103693,4.2706047820758259,4.0160979702884108,3.7009325181667281,3.4049357699320457,3.1443328421419223,2.9565593281727303,2.7413641213360362,2.6089486203812147,2.5612358825434134,2.6020486301801649,2.3195563086615505,2.0663074856144554,1.8087519668708609,1.5880098258175179,1.2944299657092748,1.0313682348556446]
[null,70,7.6053145004904295,7.6824169101832869,7.7127078252132542,7.7270967687431185,7.6578980474881861,7.546303402542538,7.5222340200903695,7.4980307124378252,7.4735907164040594,7.1631263930155518,6.9436119159581065,6.8250066830191178,6.6368753777243503,6.4068069148351707,6.1412071923740159,5.915842907657801,5.6356122850620265,5.3920781782556126,5.0863765662487834,4.7967623436002551,4.5358297430617771,4.3439447806828806,4.1224023268611196,3.9860854496252647,3.9366820309041577,3.9796978934192047,3.7011339421778784,3.451259635589798,3.1968246804825857,2.9739516847702561,2.6751551353402667,2.4074480611686173]
[null,75,7.6053145004904295,7.7414211862695304,7.7745010370786156,7.7903525227004558,7.718352051468865,7.6292275790013129,7.6184606333248679,7.606919469120216,7.5935602102721056,7.3636880351656142,7.1081972006190686,7.055869157566609,7.0023956076216898,6.9584237256181236,6.9363119234625987,6.9179625944332628,6.7469748982453908,6.5519498346641356,6.3222711943562233,6.1031191320431297,5.9055316281048569,5.7472998059188436,5.5304141074359157,5.3989094640474491,5.3536578756946414,5.3989501289186963,5.1100952019429924,4.850863234394156,4.586666865263779,4.3649125668272024,4.0687917557490021,3.8035664312297457]
[null,80,7.6053145004904295,7.8001854475265322,7.8362942489439789,7.8536082766577948,7.7787146642851788,7.6868432045100796,7.6748195002512869,7.6623230036322809,7.6512780519527759,7.4289255660188473,7.1824269011401167,7.1410000989272326,7.1023479968003249,7.0626261669044563,7.0469802902523417,7.0633114739847338,7.0874412162938718,7.1092583001500431,7.1178096890080873,7.1127636252593316,6.9549068558406617,6.8126232470439421,6.6454496752077317,6.5430984037728663,6.504933054717184,6.5350246562748957,6.3129807558099662,6.1142423724653456,5.9120841462716065,5.735103936965456,5.4796659038167448,5.203438004692881]
[null,85,7.9140857182826858,7.591336995252969,7.8802124265940616,7.8822053651512034,7.8194252056211146,7.7217869187727439,7.7234468101107314,7.7177154129366121,7.7059784694637603,7.4812394862978309,7.2325564203624664,7.1908128956696,7.1529132794824362,7.1231609992575349,7.1202951886602719,7.1497535184642613,7.1840707347545365,7.2124070199679107,7.2287562404950041,7.2309636139517313,7.2319900148779963,7.2311448422571463,7.2230524462610894,7.2212414166660182,7.2342815403606817,7.2515253802605981,7.2482062367421287,7.1252324352422551,6.9767734851559293,6.8009244651354583,6.5630946305745139,6.3505755028374038]
[null,90,6.9883226288677012,6.9469196577831909,6.9351438249082351,6.9377778365651857,7.3909355941967947,7.726501689437633,7.7465769334604913,7.7453715760174742,7.7352045956380291,7.5134948969499087,7.2792275039082623,7.2405873859260987,7.2024181507086809,7.1724974876494842,7.1697182779349555,7.1995512861152431,7.2407880756049705,7.2812034166974184,7.311615173516655,7.3250255123449373,7.3263038950718276,7.3302816370504189,7.3278108340978338,7.329631148449792,7.3349780585071649,7.3452444331356137,7.3294096803726791,7.3190186088856892,7.3168148791040606,7.3136867329120214,7.3044012060812733,7.2618028346636967]
[null,95,6.9466135737503789,6.9088571844160853,6.895264793210095,6.8969296945073024,6.8904680493658121,6.7945151854448387,6.8139536814009896,6.8123716953161715,6.8018356450370261,6.6037909843342062,6.3850150900661014,6.3479700040662648,6.3250918055362408,6.3109098758086111,6.3476534781286507,6.3721478695030207,6.4065523096330086,6.4403967938093087,6.4644812159760257,6.4758729437404856,6.5053807195555082,6.5158868884465653,6.5216873654839649,6.5291475356673763,6.5174773732416664,6.5280893353765546,6.5235345720044435,6.5111717045234974,6.4926729808552954,6.4761758783710279,6.4623301868850209,6.459429356295316]
[null,100,5.9959492611890752,5.9599400600094645,5.9501059973067925,5.9525021659212847,6.4428568346085546,6.8275588281101047,6.8467678697997867,6.8448393021838525,6.834227132811777,6.6352269430822783,6.4155767639716323,6.3786656151721219,6.3415406806199028,6.311241183597506,6.3239136651378436,6.3656122850062662,6.4179883016668331,6.468043440192246,6.5120819443918316,6.5265085509627392,6.5363836108093674,6.5468409527132509,6.5525745497553585,6.559951715528884,6.5684602652540907,6.5790566528666021,6.5744874827070783,6.570140751396063,6.5643381424841154,6.5592010631661752,6.5434232275129833,6.5201033367133707]
[null,105,5.954240206071753,5.921877586642359,5.9102269656086523,5.9116540238634006,5.9164127410522447,5.8955656694482848,5.9141512069347417,5.9118329018827778,5.9008581822107757,5.7274760397116138,5.5362349998886273,5.5028806364443117,5.4686144714900093,5.4402987537501932,5.4643268478458706,5.4884509138652691,5.5335907490748566,5.5767081108228638,5.6144771344597553,5.6400349325339052,5.6831732115448457,5.7046783775932539,5.7113045428937159,5.7159107942199627,5.7015835579097311,5.7097202968261289,5.7028579745323533,5.6963999674408381,5.6886536273369854,5.6816898020410189,5.6690680235510627,5.6575560175953719]
[null,110,5.0035758935104484,4.9729604622357382,4.9650681697053489,4.9871413879691104,5.4567880444331811,5.9190022497968684,5.9187473817174689,5.9173398647739432,5.9184743194703735,5.7560766141570285,5.5667905369118476,5.5359288557036512,5.5419289961397142,5.5288244482513633,5.463086514292681,5.4807300606107852,5.5065331146604892,5.5440372344504976,5.5817845237644272,5.6072356015180649,5.6305292619437228,5.6518274620681872,5.671283698986989,5.6890429961985856,5.7052418841931711,5.7200084266801472,5.7334377954128577,5.7456659709184912,5.739507043786503,5.7324717730355221,5.7197612199052754,5.7081282343804007]
[null,115,4.961866838393127,4.9348979888686326,4.9251891380072088,4.9263783532195022,4.9303439508768703,4.9325018748307228,4.9322894847645582,4.9311165539782849,4.932061932891977,4.7967305117975236,4.6766667397597637,4.7175177256318896,4.7483539437371878,4.7820733831247466,4.6582127392077766,4.6346174269234908,4.6535029392411351,4.6719837393172376,4.6841797138323518,4.7250997396216583,4.7447516678875585,4.7627071339152218,4.7790971932752315,4.7940455606768015,4.7873925223649039,4.7996945166930116,4.8108901272953348,4.8210681851750605,4.8303013773812769,4.838693820761204,4.8405885314460564,4.8273975835046095]
[null,120,4.0112025258318234,3.9859808644620123,3.9800303421039089,4.0018657173252112,4.4904493760762563,4.9325018748307228,4.9322894847645582,4.9311165539782849,4.932061932891977,4.7967305117975236,4.7545234782489034,4.8008949494335544,4.8368339456846421,4.8493410721202901,4.7430037433427161,4.6334543519458657,4.6524123973390408,4.6709613251744129,4.678339747998395,4.6777746121415991,4.6921077182864366,4.7098562183901569,4.7260697491558235,4.7408691634988207,4.7543682368276432,4.7666736889001218,4.7778852622204324,4.7880958608455062,4.7973917452015185,4.8058527743419761,4.8135383726036682,4.8205194704891019]
[null,125,3.969493470714502,3.9479183910949067,3.9401513104057688,3.9411026825756017,3.944275160701495,3.9460014998645785,3.9458315878116461,3.9448932431826282,3.9456495463135823,3.8373844094380192,3.9026803842000031,3.9214614687221037,3.9230267002187591,3.9565219883947762,3.9421907037811939,3.7501521110520164,3.7811529685154639,3.8106971560812788,3.8124885605719192,3.827462719806221,3.8217649468473529,4.454224697421667,4.4688619108548089,3.8458717279770371,3.8365188749993751,3.8463597789129884,3.8553130748512481,3.8634543643165191,3.8708538136048722,3.8775763579594629,3.8836819347691005,3.8892240592840146]
[null,130,3.0188291581531983,2.999001266688285,2.9949925145024663,3.0165900466813089,3.933370518886333,3.9460014998645785,3.9458315878116461,3.9448932431826282,3.9456495463135823,3.8757910099519881,3.9205268557102402,3.9214614687221037,3.9230267002187591,3.9245800906319426,3.9278889085489275,3.7647437696324868,3.7486950494407485,3.7780262797089126,3.8034636104940764,3.8068832843439799,3.8010015457718058,3.7961682015460396,3.7865152202356045,3.7926953307990572,3.8034945894621135,3.8133389511200981,3.8223082097763461,3.8304766886764043,3.8379133961612153,3.8446822194735808,3.8508421483731325,3.8564475203464945]
[null,135,2.9771201030358765,2.9609387933211795,2.9551134828043262,2.9558270119317003,2.9582063705261223,2.9595011248984342,2.9593736908587345,2.9586699323869716,2.9592371597351868,2.9501814747098414,2.9403951417826795,2.9410961015415782,2.9422700251640692,2.9753769657367908,2.9778969621218665,2.9506240365532688,2.843979206155276,2.866190586154052,2.8852903185658851,2.917863354171399,2.9298606764252502,3.5724610148811555,3.5612637409153853,2.9154432323664867,2.8856452276338471,2.8930250411329634,2.8997360224071618,2.9058351921474177,2.9113754645645682,2.9164058030910676,2.9209713976758178,2.9251138575768114]
[null,140,2.0264557904745724,2.0120216689145587,2.0099546869010245,2.0313143760374093,2.94730172871096,2.9595011248984342,2.9593736908587345,2.9586699323869716,2.9592371597351868,2.9501814747098414,2.9403951417826795,2.9410961015415782,2.9422700251640692,2.9434350679739572,2.9459166814116964,2.9500438931155903,2.8115212870805615,2.8335197097816858,2.8525977078705571,2.8654599491481285,2.8772167268241278,2.8879509139015735,2.8977412645358491,2.8942444954644215,2.8839915595301764,2.8760281918422361,2.8667311573322589,2.8728575165073029,2.8784350471209117,2.8835116646051859,2.888131611279849,2.8923356402598706]
[null,145,1.984746735357251,1.9739591955474534,1.9700756552028844,1.9705513412878009,1.9721375803507475,1.9730007499322892,1.9729157939058231,1.9724466215913141,1.9728247731567912,1.9667876498065611,1.9602634278551201,1.9607307343610518,1.9615133501093795,1.9942319430788049,1.9959247349846341,1.9989077411750531,1.9068054437950894,1.9216840162268232,1.9344244159423662,1.9627100377886895,2.2278319567073832,2.6116403319772576,2.6198336212207156,1.9909512685315383,1.9762137976416843,1.9811361909501792,1.9659781209802352,1.9482160199783169,1.9518971155242644,1.955235248222672,1.9582608605825347,1.9818676042148584]
[null,150,1.0340824227959471,1.0250420711408321,1.0249168592995825,1.046038705393509,1.9720291610011831,1.9730007499322892,1.9729157939058231,1.9724466215913141,1.9728247731567912,1.9667876498065611,1.9602634278551201,1.9607307343610518,1.9615133501093795,1.9622900453159713,1.9639444542744637,1.9666959287437267,1.9050127276124065,1.8890131398544563,1.9017318052470382,1.910306632765419,1.9181444845494182,1.9253006092677158,1.9318275096905655,1.9377748713535585,1.9431895121044227,1.9481153631572892,1.9525934842828931,1.9444821069685605,1.9230504640205797,1.9223411097367904,1.9254210741865663,1.9282237601732473]
[null,155,0.9923733676786255,0.98697959777372668,0.98503782760144221,0.98527567064390043,0.98606879017537374,0.98650037496614462,0.98645789695291153,0.98622331079565706,0.98641238657839558,0.98339382490328053,0.98013171392756004,0.98036536718052592,0.98075667505468977,1.013086920420819,1.0139525078474019,1.0155597768031897,1.065061070089194,0.9771774462995948,0.98355851331884714,1.0075567214059797,1.6435821288307881,1.6489900273434002,1.6539198663754326,1.0220638328547591,1.0046190415894727,1.0070785093715344,1.0093016072163488,1.011308731238876,1.0131187828752046,1.0068294813446781,0.99555032348925154,1.0177557241282349]
[null,160,4.1709055117321758E-2,3.8062473367105477E-2,3.9879031698140457E-2,6.0763034749608556E-2,0.98606879017537374,0.98650037496614462,0.98645789695291153,0.98622331079565706,0.98641238657839558,0.98339382490328053,0.98013171392756004,0.98036536718052592,0.98075667505468977,0.98114502265798564,0.98197222713723187,0.98334796437186334,0.98488845668733316,0.94450656992722815,0.95086590262351911,0.95515331638270951,0.95907224227470911,0.96265030463385792,0.96591375484528275,0.96888743567677926,0.97159475605221135,0.97405768157864459,0.97629674214144657,0.97833105559876121,0.98017836543154802,0.98185508972451474,0.97859672322328251,0.96411188008662363]
[null,165,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1941897762833488E-2,3.1980280710170235E-2,3.2211812431326314E-2,8.0172613401860729E-2,3.2670876372366535E-2,3.2692610695328056E-2,5.24034050232704E-2,0.68450988655607903,0.68633972270954224,0.6880061115301499,5.317639717798011E-2,3.3024285537261285E-2,3.3020827792889826E-2,3.3004865074902294E-2,3.2977675640114786E-2,3.2940417443656687E-2,3.2894138485881713E-2,3.2839786395968469E-2,5.3643844041611342E-2]
[null,170,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,99999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Production Tax",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,0,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,-500,124.68911150982784]
[null,0.1,135.36080171582356,125.48541212813599,104.13087673158807,84.401320762130254,90.996330263656475,81.689209965189832,56.12070419766556,54.509306161704984,50.253474364398457,48.490063600998184,70.252537414270265,67.0343169085005,55.086986372166614,64.667583464290601,64.448021181617534,67.32279105866904,72.167220888927531,75.234876462825,77.224369535225762,72.191758272052667,84.142229554256531,88.152673766626506,85.762056074249131,79.505581557178644,91.038973866685367,106.22232630848785,102.89899991440075,113.82544931051312,115.02845041080914,120.51772536765678,123.23264210308653,125.23618627996838,124.68911150982784]
[null,0.2,200.41372361863259,192.36355654575314,165.1042401590166,141.16697040388891,153.52672112912086,144.90600587244572,136.83771039401958,150.42422846189299,147.91949703881158,171.50977295756979,197.80670582484288,198.20973376193095,181.7701469652653,210.55899758753552,207.10956663635747,202.15523343579918,207.53306496218707,212.69730744401787,198.8540658943904,200.93469424458362,221.2596256867686,235.03500441317345,231.00049120094334,230.10412476286606,259.3173975647959,288.56403522948312,302.01352207499002,331.88695056829414,352.55486755922954,375.82646376540885,380.93478021260057,410.77254093349922,101.20650800885971]
[null,0.30000000000000004,256.65822696194107,267.2794057035436,266.83353817558077,239.5354403552758,252.55883878960125,260.76734703831659,276.16381338121067,309.2460275033593,323.68101356554882,366.34363881642201,397.53158212050209,420.25270457024936,408.36866719166022,429.10250921298245,430.94870884219137,432.9787113140099,426.9606017173503,430.93916793668586,412.00582426443123,431.81401544475926,459.54252764822758,470.32388789952051,492.79927921398553,517.67828832082409,554.6940122882844,626.68657143914515,661.83969216043386,722.48743616450406,759.01678391461519,810.56239659647656,882.53429456047672,936.99432629619037,-4.048451786079581]
[null,0.4,310.01792183765014,339.87463326347807,354.12082087063453,329.21934937173586,354.43632022790791,382.23141499723033,434.56156182770957,505.18907876524901,544.98833185456942,598.46051433035211,626.19041463390079,675.32529937075753,679.12417048528823,719.04820229418624,718.21519820598064,722.60029189221768,719.96139668976025,731.30318949073319,722.88307187908413,766.01844006076146,811.28354465535688,879.75567980979667,926.37224370322156,1000.1203068718163,1112.6247267309711,1242.6172629029829,1313.3750478501524,1386.579532624475,1461.3266770249706,1560.6310961972495,1608.9811146206175,1695.6978429970716,-6.8265618404821229]
[null,0.5,367.73192738216352,413.6763072457606,444.34307300028587,433.97379443401638,470.35467529351808,533.86854414114214,648.97553728157573,775.53910188972088,834.54878783467791,945.8434800465559,1014.7686406836314,1030.3993963614892,1065.4357734198252,1115.6562971207563,1148.5414351592228,1165.3798141298739,1197.7948552986561,1248.8405615333679,1294.5352881690426,1326.8211412082662,1417.6578934480056,1498.4782835702269,1579.9756417616341,1658.3731909924059,1796.904412443761,1929.4165934279642,2016.7907809034916,2103.7962606029587,2198.6249133487472,2316.3360546067051,2371.5155316251157,2460.0802433549197,-5.628102334113894]
[null,0.6,440.65006265457333,489.83543359309215,557.10563481076053,579.12748517104239,657.97982169083059,760.42504469581286,967.87893467979359,1156.9101879453692,1264.0408551088371,1435.5851329778984,1525.7522895645407,1573.6187256677645,1641.8770120080499,1694.7036220770456,1732.3446069531765,1785.9868548889831,1821.0522969414624,1886.1653583730167,1932.574552670457,2010.4799445284411,2094.691548874438,2164.2843097588398,2274.8437887598589,2340.8244064368196,2502.1972640401045,2628.9681181371197,2744.4727515842492,2808.8751438519262,2923.0925313169369,3033.4637433589364,3125.5156788546478,3249.2568997681242,-28.817188838110074]
[null,0.7,554.17494447181878,614.30837492834917,741.4006024468739,868.53532506861143,956.86174797397712,1097.5879865943932,1410.5242107918625,1628.9324064303544,1809.4796825646372,2028.7085685168972,2162.414562925228,2234.2243838180366,2284.6220295295716,2383.3848479797416,2411.5659155608391,2458.352250749233,2494.3659868761906,2586.1821065617237,2639.8391423290391,2697.4369341918587,2791.541930702911,2861.9040789812716,2982.3074355889544,3102.6689224182082,3229.0668526265263,3404.7896048730727,3478.6162915740783,3612.5300905130739,3728.5044048557206,3831.7519370588093,3924.2869639330188,4031.9883657532055,-47.154032085996242]
[null,0.79999999999999993,732.93937775916504,815.52422556803378,1012.9990273205303,1178.9645686309711,1297.9760198184704,1506.2117460988177,1964.9635410253786,2266.9066512851036,2513.8377710993682,2797.664485620262,2888.4697336569379,3014.6420358798796,3109.7417580631904,3198.3743813553542,3246.7201191910422,3243.5988494280659,3285.9690744802033,3362.3599877469965,3420.2497720640813,3498.325556615629,3608.8850180569798,3677.1412655598024,3821.6389130046418,3962.7713160632647,4097.5706069456146,4282.2644541322406,4367.0959668442374,4470.6660225265459,4580.0672706119649,4674.0143825135792,4807.3606100724473,4882.6887817778352,-68.472872354937223]
[null,0.89999999999999991,947.27611839592453,1079.3302812134041,1357.9742704035505,1624.4996395561325,1798.1683261286785,2098.8568018282167,2709.1174147478118,3147.388594048201,3418.7546888468387,3844.4882426742734,3923.9714569417979,4058.5467446949947,4156.5404324748879,4252.7604751136605,4311.9781284457249,4334.1894021190847,4348.288497630635,4441.2049514954124,4453.9251562269228,4566.9452213913755,4609.4839677969903,4760.8982862795383,4871.3202466766834,5033.8753192881104,5175.6383300943444,5366.0060399803897,5394.3281878485623,5517.0124564118869,5613.9599804583895,5737.1101181936747,5855.1007595566261,5899.2461474975107,-77.464854374606389]
[null,1,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,-77.464854374606389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.49901463948733]
[null,0.1,101.23178663402243,87.062246246797073,89.797674438856177,86.197444738580074,83.480380452805704,79.45370066541426,105.61547217798611,121.16709001882123,133.28148181028263,147.6937834412295,140.40275289976682,144.26187872057508,158.40844997370618,150.16671158698873,148.59550016452408,145.28640348964171,139.07677276309852,134.89993534924264,129.96004124499939,136.76557755587748,124.3770722145715,121.75433132850613,132.74999147320855,141.6513248293432,133.88998352685104,127.86633600761112,135.11013263416342,124.66004216328163,127.22573965711186,127.05712907609582,127.64202936329269,129.1792718163419,{"$f":"AVERAGE(C450:AA450)","v":124.68911150982784}]
[null,0.2,76.596871407789905,94.079984561383213,120.53469079907924,125.61380397066506,116.46748683099867,123.17630479255226,127.88734336412321,124.00723024360536,129.49849350469424,113.03358695270055,102.14170734203117,101.23155329814941,122.24437149247294,94.829646219490513,99.56175780309141,101.66168210950161,93.85921132045425,87.458244793102125,101.2132077715361,97.655426742600696,78.762083363956293,71.432379051918304,77.081833057594707,86.642724367547402,63.491075060453795,42.24525192695512,31.691035294251321,7.1539156876991115,-8.3657336760522867,-19.864160002142512,-17.308652527380673,-34.268633670095426,{"$f":"AVERAGE(C451:AA451)","v":101.20650800885971}]
[null,0.30000000000000004,50.111393824897732,57.714224493825952,60.258812252370547,71.164950886985309,74.620417997184774,61.859099624582882,51.83996666091349,30.406856700895048,21.117092507085601,-14.507435699519363,-25.221714561867543,-45.979622487887696,-25.478564824408465,-41.457974246993103,-46.787080699030469,-46.261635532666389,-41.274518585024623,-37.876300816260766,-17.312313080092736,-29.935279026168132,-53.485423954976511,-41.137633953613886,-55.163674995911549,-46.318498711695554,-12.106438424614112,0.99531081681391242,2.802874817955967,8.6954148630047712,19.947913952652698,41.364099576692979,29.762757137891072,13.815210350325628,-4.048451786079581]
[null,0.4,21.749880267451715,15.209193103779683,22.510254348712522,23.197218897123321,13.749838481300799,-10.358132661997956,-51.331869455537515,-85.112937440755957,-74.583126113040692,-39.388621350997823,-34.466501855043362,-53.969615188006401,-31.498882621209987,-24.423491110294094,-27.150862905415124,-24.773695009555695,11.958388245809715,7.5704765894589627,31.553544729585724,21.275350586761647,12.569772625541304,24.110277865993908,23.884668285289536,36.672979552656329,20.381846120336377,36.335373062277995,17.947243385497131,14.149710176614917,42.309591572721502,5.6697894958961115,12.36640443184956,14.23850970047647,-6.8265618404821229]
[null,0.5,-13.179804336725226,-29.012526058683136,-29.885990041490288,-17.689297811775077,-46.375145517129909,-87.525363870424258,-47.673035788784318,-25.714289474116754,-5.9460705746199665,-0.30070512801751192,-2.6068996844443291,36.273866251775644,30.858970169911345,28.175862762765973,15.777563249227114,26.192613759942333,6.3354687655626094,24.15835222785995,4.9170483291354685,34.084151932111354,-6.9637555773733766,-1.2877772911026568,-22.472731783746212,11.199681265912659,-22.042744128618779,-17.768334337198667,-18.317864140446318,-27.620369773504535,-26.252424875116958,-40.253487609768854,-21.764279837484992,-31.841002456878414,-5.628102334113894]
[null,0.6,-46.044798174322864,-53.752121917425768,-52.017022548534385,-27.042881421972652,-12.589763546112749,-33.332934557410226,-15.662607980050211,-36.434375722209779,-14.138246651302552,-24.466742124380289,-24.975735810485503,-4.6023569912581479,-17.497880111708355,3.022410800869693,-4.7928170190898527,-4.1050021762314373,-22.015635015224461,-32.49548487043262,-33.260147505078749,-33.978276286033406,-45.785264191053102,-48.476249579918203,-52.716997963626,-24.226047871923129,-59.042741717837089,-42.56073320722453,-67.510749238715562,-33.448114895650178,-64.636132134289255,-27.374849364833153,-56.689421485229104,-54.074479876140686,-28.817188838110074]
[null,0.7,-28.578269765518826,-68.649560520465798,-52.294802383123169,-50.835160542353833,-42.731852632800383,-46.342697083082612,-59.802497756766115,-19.459365932937772,-37.119289462248389,-2.1627743066703715,-77.013705167287753,-34.826673586313518,-24.641073177988346,-17.376966938692476,-36.091141007703754,-62.910833474105857,-43.530816704519111,-46.696854733979308,-89.398426718675637,-73.892386282800089,-47.654532423926867,-36.169973715788274,-47.531937433406256,-80.847697560146571,-52.291512838604831,-61.145119284852171,-27.527250979621385,-77.453662797134257,-64.216812835731162,-30.018754525557142,-64.951603987977251,-16.027256886995929,-47.154032085996242]
[null,0.79999999999999993,-23.114062746842933,-46.947088513718313,-67.259017886891911,-64.620455363649853,-52.093316657797686,-63.276397999088431,-45.640630462371973,-56.093457555943132,-63.925673852317686,-87.388362506990688,-49.607194704093217,-84.699377073141477,-102.51885659566733,-96.804184368852475,-98.79900058580688,-45.402538753995032,-65.329686666955695,-46.569354052601739,-79.575412928496917,-79.667002329069874,-94.498058481975022,-22.7116820252254,-84.432379347225833,-98.672557738702835,-92.176059676008208,-76.606710647572982,-62.811205891777718,-14.80898855945361,-57.530716749544808,28.550276422969546,-61.763087225080199,-23.892430083976251,-68.472872354937223]
[null,0.89999999999999991,-23.279420786827245,-62.559322760371742,-59.451915776505757,-123.02641481466935,-90.015829961677582,-69.713447928974801,-51.628821608812814,-100.85220902017636,-79.882713513408817,-145.70665819841133,-55.319682135995663,-125.58672262714026,-128.15163241493519,-91.325695235822423,-61.120863398312395,-73.423859368430385,-83.508061512156928,-98.559087084458042,-62.464419552060463,-75.83440857964797,10.739358884422472,-53.045917804716737,-72.273800089376891,-96.993816108035389,-63.635997968657648,-75.94146590244236,-1.9288088279981821,-46.627745965076429,-12.542896271193968,-6.0937151676725989,-49.037098163684277,-2.3988037268463813,-77.464854374606389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-66.599746668439806]
[]
[null,"Adjustment",{"$f":"C464*C463 + (1-C464)*C462","v":-32.739643255446317},{"$f":"D464*D463 + (1-D464)*D462","v":-23.092123078911744},-14.298926751655873,-14.088867102514318,-11.901557151056441,-8.1100876279293459,-6.4003116402952154,-5.6974019957006927,-5.8853689763057702,-6.0606362807509395,-6.0497716721275054,-6.0287152913761268,-6.0474420013358916,-6.0520179202771338,-6.0715551119771947,-6.0708716595419396,-6.087038708974287,-5.9813254830053406,-5.9086661495983526,-5.8817746424103525,-5.9439232855104951,-5.9588686286112296,-5.9064126329990696,-5.851730224874033,-5.9269093157748562,-5.9582729378707064,-5.9309921163962116,-5.8643822707540476,-5.9094781046992981,-5.9694053213998739,-5.8745159288804079,-5.8377991930783004]
[null,"Adjust lo",{"$f":"INDEX(C437:$AI$447, MATCH(C$118, C437:C447), 2052-C$4)","v":-28.817188838110074},{"$f":"INDEX(D437:$AI$447, MATCH(D$118, D437:D447), 2052-D$4)","v":-5.628102334113894},{"$f":"INDEX(E437:$AI$447, MATCH(E$118, E437:E447), 2052-E$4)","v":-5.628102334113894},{"$f":"INDEX(F437:$AI$447, MATCH(F$118, F437:F447), 2052-F$4)","v":-5.628102334113894},{"$f":"INDEX(G437:$AI$447, MATCH(G$118, G437:G447), 2052-G$4)","v":-5.628102334113894},{"$f":"INDEX(H437:$AI$447, MATCH(H$118, H437:H447), 2052-H$4)","v":-5.628102334113894},{"$f":"INDEX(I437:$AI$447, MATCH(I$118, I437:I447), 2052-I$4)","v":-5.628102334113894},{"$f":"INDEX(J437:$AI$447, MATCH(J$118, J437:J447), 2052-J$4)","v":-6.8265618404821229},{"$f":"INDEX(K437:$AI$447, MATCH(K$118, K437:K447), 2052-K$4)","v":-6.8265618404821229},{"$f":"INDEX(L437:$AI$447, MATCH(L$118, L437:L447), 2052-L$4)","v":-6.8265618404821229},{"$f":"INDEX(M437:$AI$447, MATCH(M$118, M437:M447), 2052-M$4)","v":-6.8265618404821229},{"$f":"INDEX(N437:$AI$447, MATCH(N$118, N437:N447), 2052-N$4)","v":-6.8265618404821229},{"$f":"INDEX(O437:$AI$447, MATCH(O$118, O437:O447), 2052-O$4)","v":-6.8265618404821229},{"$f":"INDEX(P437:$AI$447, MATCH(P$118, P437:P447), 2052-P$4)","v":-6.8265618404821229},{"$f":"INDEX(Q437:$AI$447, MATCH(Q$118, Q437:Q447), 2052-Q$4)","v":-6.8265618404821229},{"$f":"INDEX(R437:$AI$447, MATCH(R$118, R437:R447), 2052-R$4)","v":-6.8265618404821229},{"$f":"INDEX(S437:$AI$447, MATCH(S$118, S437:S447), 2052-S$4)","v":-6.8265618404821229},{"$f":"INDEX(T437:$AI$447, MATCH(T$118, T437:T447), 2052-T$4)","v":-6.8265618404821229},{"$f":"INDEX(U437:$AI$447, MATCH(U$118, U437:U447), 2052-U$4)","v":-6.8265618404821229},{"$f":"INDEX(V437:$AI$447, MATCH(V$118, V437:V447), 2052-V$4)","v":-6.8265618404821229},{"$f":"INDEX(W437:$AI$447, MATCH(W$118, W437:W447), 2052-W$4)","v":-6.8265618404821229},{"$f":"INDEX(X437:$AI$447, MATCH(X$118, X437:X447), 2052-X$4)","v":-6.8265618404821229},{"$f":"INDEX(Y437:$AI$447, MATCH(Y$118, Y437:Y447), 2052-Y$4)","v":-6.8265618404821229},{"$f":"INDEX(Z437:$AI$447, MATCH(Z$118, Z437:Z447), 2052-Z$4)","v":-6.8265618404821229},{"$f":"INDEX(AA437:$AI$447, MATCH(AA$118, AA437:AA447), 2052-AA$4)","v":-6.8265618404821229},{"$f":"INDEX(AB437:$AI$447, MATCH(AB$118, AB437:AB447), 2052-AB$4)","v":-6.8265618404821229},{"$f":"INDEX(AC437:$AI$447, MATCH(AC$118, AC437:AC447), 2052-AC$4)","v":-6.8265618404821229},{"$f":"INDEX(AD437:$AI$447, MATCH(AD$118, AD437:AD447), 2052-AD$4)","v":-6.8265618404821229},{"$f":"INDEX(AE437:$AI$447, MATCH(AE$118, AE437:AE447), 2052-AE$4)","v":-6.8265618404821229},{"$f":"INDEX(AF437:$AI$447, MATCH(AF$118, AF437:AF447), 2052-AF$4)","v":-6.8265618404821229},{"$f":"INDEX(AG437:$AI$447, MATCH(AG$118, AG437:AG447), 2052-AG$4)","v":-6.8265618404821229},{"$f":"INDEX(AH437:$AI$447, MATCH(AH$118, AH437:AH447), 2052-AH$4)","v":-6.8265618404821229}]
[null,"Adjust hi",{"$f":"INDEX(C437:$AI$447, MATCH(C$118, C437:C447) + 1, 2052-C$4)","v":-47.154032085996242},{"$f":"INDEX(D437:$AI$447, MATCH(D$118, D437:D447) + 1, 2052-D$4)","v":-28.817188838110074},{"$f":"INDEX(E437:$AI$447, MATCH(E$118, E437:E447) + 1, 2052-E$4)","v":-28.817188838110074},{"$f":"INDEX(F437:$AI$447, MATCH(F$118, F437:F447) + 1, 2052-F$4)","v":-28.817188838110074},{"$f":"INDEX(G437:$AI$447, MATCH(G$118, G437:G447) + 1, 2052-G$4)","v":-28.817188838110074},{"$f":"INDEX(H437:$AI$447, MATCH(H$118, H437:H447) + 1, 2052-H$4)","v":-28.817188838110074},{"$f":"INDEX(I437:$AI$447, MATCH(I$118, I437:I447) + 1, 2052-I$4)","v":-28.817188838110074},{"$f":"INDEX(J437:$AI$447, MATCH(J$118, J437:J447) + 1, 2052-J$4)","v":-5.628102334113894},{"$f":"INDEX(K437:$AI$447, MATCH(K$118, K437:K447) + 1, 2052-K$4)","v":-5.628102334113894},{"$f":"INDEX(L437:$AI$447, MATCH(L$118, L437:L447) + 1, 2052-L$4)","v":-5.628102334113894},{"$f":"INDEX(M437:$AI$447, MATCH(M$118, M437:M447) + 1, 2052-M$4)","v":-5.628102334113894},{"$f":"INDEX(N437:$AI$447, MATCH(N$118, N437:N447) + 1, 2052-N$4)","v":-5.628102334113894},{"$f":"INDEX(O437:$AI$447, MATCH(O$118, O437:O447) + 1, 2052-O$4)","v":-5.628102334113894},{"$f":"INDEX(P437:$AI$447, MATCH(P$118, P437:P447) + 1, 2052-P$4)","v":-5.628102334113894},{"$f":"INDEX(Q437:$AI$447, MATCH(Q$118, Q437:Q447) + 1, 2052-Q$4)","v":-5.628102334113894},{"$f":"INDEX(R437:$AI$447, MATCH(R$118, R437:R447) + 1, 2052-R$4)","v":-5.628102334113894},{"$f":"INDEX(S437:$AI$447, MATCH(S$118, S437:S447) + 1, 2052-S$4)","v":-5.628102334113894},{"$f":"INDEX(T437:$AI$447, MATCH(T$118, T437:T447) + 1, 2052-T$4)","v":-5.628102334113894},{"$f":"INDEX(U437:$AI$447, MATCH(U$118, U437:U447) + 1, 2052-U$4)","v":-5.628102334113894},{"$f":"INDEX(V437:$AI$447, MATCH(V$118, V437:V447) + 1, 2052-V$4)","v":-5.628102334113894},{"$f":"INDEX(W437:$AI$447, MATCH(W$118, W437:W447) + 1, 2052-W$4)","v":-5.628102334113894},{"$f":"INDEX(X437:$AI$447, MATCH(X$118, X437:X447) + 1, 2052-X$4)","v":-5.628102334113894},{"$f":"INDEX(Y437:$AI$447, MATCH(Y$118, Y437:Y447) + 1, 2052-Y$4)","v":-5.628102334113894},{"$f":"INDEX(Z437:$AI$447, MATCH(Z$118, Z437:Z447) + 1, 2052-Z$4)","v":-5.628102334113894},{"$f":"INDEX(AA437:$AI$447, MATCH(AA$118, AA437:AA447) + 1, 2052-AA$4)","v":-5.628102334113894},{"$f":"INDEX(AB437:$AI$447, MATCH(AB$118, AB437:AB447) + 1, 2052-AB$4)","v":-5.628102334113894},{"$f":"INDEX(AC437:$AI$447, MATCH(AC$118, AC437:AC447) + 1, 2052-AC$4)","v":-5.628102334113894},{"$f":"INDEX(AD437:$AI$447, MATCH(AD$118, AD437:AD447) + 1, 2052-AD$4)","v":-5.628102334113894},{"$f":"INDEX(AE437:$AI$447, MATCH(AE$118, AE437:AE447) + 1, 2052-AE$4)","v":-5.628102334113894},{"$f":"INDEX(AF437:$AI$447, MATCH(AF$118, AF437:AF447) + 1, 2052-AF$4)","v":-5.628102334113894},{"$f":"INDEX(AG437:$AI$447, MATCH(AG$118, AG437:AG447) + 1, 2052-AG$4)","v":-5.628102334113894},{"$f":"INDEX(AH437:$AI$447, MATCH(AH$118, AH437:AH447) + 1, 2052-AH$4)","v":-5.628102334113894}]
[null,"interpolation factor",{"$f":" (C118 - INDEX(C437:C447, MATCH(C118, C437:C447)))/(INDEX(C437:C447, MATCH(C118, C437:C447) + 1) - INDEX(C437:C447, MATCH(C118, C437:C447)))","v":0.21391110587087628},{"$f":" (D118 - INDEX(D437:D447, MATCH(D118, D437:D447)))/(INDEX(D437:D447, MATCH(D118, D437:D447) + 1) - INDEX(D437:D447, MATCH(D118, D437:D447)))","v":0.75311378659906558},0.37391832645273604,0.36485977000182296,0.27053479730050772,0.10703247380562968,3.3300548775314923E-2,0.94217605082310818,0.78533555716747727,0.63909173039330991,0.64815720867246995,0.66572674743409843,0.6501010964544387,0.64628292911801466,0.62998100853058892,0.63055128431514607,0.61706142558697008,0.70526901658793484,0.76589629103558998,0.78833468552877661,0.73647757832581728,0.72400711685313568,0.76777663541711361,0.81340388259106611,0.75067411116253957,0.72450416388506123,0.74726740396913005,0.80284695862927569,0.76521879204907395,0.71521525302072742,0.7943913887309908,0.82502799815083872]
[]
[null,"Production Tax",{"$f":"C118","v":464.93429566796084},{"$f":"D118","v":471.03279527327612},486.50706139898176,486.93453665124343,521.11380624259311,558.11744685225506,659.59519542124872,759.9063958925999,772.3904538853767,820.47009499908063,878.05019298119419,911.70762305849689,930.26576712610245,975.36924353061727,989.31255495895732,1001.7954883076186,1014.813991852118,1096.3062629187464,1160.7093840978382,1208.1186611135681,1257.8646566130612,1327.7152482902509,1428.1936615617019,1535.545758542271,1626.2957715900016,1740.2062376218043,1839.0146965999638,1962.3948013600411,2025.5211428045636,2101.1228092350866,2214.7318890999973,2326.33472458604]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(300, V437:V447)","v":3}]

{"sheet":"Fund Size","index":5,"n_rows":2527,"n_cols":10,"rows_kept":2527,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"Total Permanent Fund Balance"]
[null,null,null,null,null,null,null,"Preliminary Run"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"H2&\"; \"&H1","v":"Preliminary Run; Total Permanent Fund Balance"}]
["Labels",0.95,0.75,0.5,0.25,0.05]
["FY 2019",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2020",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2021",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2022",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2023",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2024",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2025",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2026",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2027",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2028",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2029",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2030",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2031",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2032",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2033",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2034",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2035",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2036",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2037",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2038",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2039",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2040",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2041",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2042",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2043",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[]
[null,null,"FY 2043 Balance in FY 2019 Dollars:",{"$f":"D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$19))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"B Mean","B Mean Size","B Box","Center","T Box","T Mean","T Mean Size","T Whisker","B Whisker"]
[]
[{"$f":"$A$34","v":"FY 2019"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$34+0","v":{"$error":"#N/A"}},{"$f":"$D$34-$E$34","v":{"$error":"#N/A"}},{"$f":"$C$34-$D$34","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#N/A"}},{"$f":"$E$34-$F$34","v":{"$error":"#N/A"}}]
[{"$f":"$A$35","v":"FY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#N/A"}},{"$f":"$D$35-$E$35","v":{"$error":"#N/A"}},{"$f":"$C$35-$D$35","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#N/A"}},{"$f":"$E$35-$F$35","v":{"$error":"#N/A"}}]
[{"$f":"$A$36","v":"FY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#N/A"}},{"$f":"$D$36-$E$36","v":{"$error":"#N/A"}},{"$f":"$C$36-$D$36","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#N/A"}},{"$f":"$E$36-$F$36","v":{"$error":"#N/A"}}]
[{"$f":"$A$37","v":"FY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#N/A"}},{"$f":"$D$37-$E$37","v":{"$error":"#N/A"}},{"$f":"$C$37-$D$37","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#N/A"}},{"$f":"$E$37-$F$37","v":{"$error":"#N/A"}}]
[{"$f":"$A$38","v":"FY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#N/A"}},{"$f":"$D$38-$E$38","v":{"$error":"#N/A"}},{"$f":"$C$38-$D$38","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#N/A"}},{"$f":"$E$38-$F$38","v":{"$error":"#N/A"}}]
[{"$f":"$A$39","v":"FY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#N/A"}},{"$f":"$D$39-$E$39","v":{"$error":"#N/A"}},{"$f":"$C$39-$D$39","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#N/A"}},{"$f":"$E$39-$F$39","v":{"$error":"#N/A"}}]
[{"$f":"$A$40","v":"FY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#N/A"}},{"$f":"$D$40-$E$40","v":{"$error":"#N/A"}},{"$f":"$C$40-$D$40","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#N/A"}},{"$f":"$E$40-$F$40","v":{"$error":"#N/A"}}]
[{"$f":"$A$41","v":"FY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#N/A"}},{"$f":"$D$41-$E$41","v":{"$error":"#N/A"}},{"$f":"$C$41-$D$41","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#N/A"}},{"$f":"$E$41-$F$41","v":{"$error":"#N/A"}}]
[{"$f":"$A$42","v":"FY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#N/A"}},{"$f":"$D$42-$E$42","v":{"$error":"#N/A"}},{"$f":"$C$42-$D$42","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#N/A"}},{"$f":"$E$42-$F$42","v":{"$error":"#N/A"}}]
[{"$f":"$A$43","v":"FY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#N/A"}},{"$f":"$D$43-$E$43","v":{"$error":"#N/A"}},{"$f":"$C$43-$D$43","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#N/A"}},{"$f":"$E$43-$F$43","v":{"$error":"#N/A"}}]
[{"$f":"$A$44","v":"FY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#N/A"}},{"$f":"$D$44-$E$44","v":{"$error":"#N/A"}},{"$f":"$C$44-$D$44","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#N/A"}},{"$f":"$E$44-$F$44","v":{"$error":"#N/A"}}]
[{"$f":"$A$45","v":"FY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#N/A"}},{"$f":"$D$45-$E$45","v":{"$error":"#N/A"}},{"$f":"$C$45-$D$45","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#N/A"}},{"$f":"$E$45-$F$45","v":{"$error":"#N/A"}}]
[{"$f":"$A$46","v":"FY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#N/A"}},{"$f":"$D$46-$E$46","v":{"$error":"#N/A"}},{"$f":"$C$46-$D$46","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#N/A"}},{"$f":"$E$46-$F$46","v":{"$error":"#N/A"}}]
[{"$f":"$A$47","v":"FY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#N/A"}},{"$f":"$D$47-$E$47","v":{"$error":"#N/A"}},{"$f":"$C$47-$D$47","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#N/A"}},{"$f":"$E$47-$F$47","v":{"$error":"#N/A"}}]
[{"$f":"$A$48","v":"FY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#N/A"}},{"$f":"$D$48-$E$48","v":{"$error":"#N/A"}},{"$f":"$C$48-$D$48","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#N/A"}},{"$f":"$E$48-$F$48","v":{"$error":"#N/A"}}]
[{"$f":"$A$49","v":"FY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#N/A"}},{"$f":"$D$49-$E$49","v":{"$error":"#N/A"}},{"$f":"$C$49-$D$49","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#N/A"}},{"$f":"$E$49-$F$49","v":{"$error":"#N/A"}}]
[{"$f":"$A$50","v":"FY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#N/A"}},{"$f":"$D$50-$E$50","v":{"$error":"#N/A"}},{"$f":"$C$50-$D$50","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#N/A"}},{"$f":"$E$50-$F$50","v":{"$error":"#N/A"}}]
[{"$f":"$A$51","v":"FY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#N/A"}},{"$f":"$D$51-$E$51","v":{"$error":"#N/A"}},{"$f":"$C$51-$D$51","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#N/A"}},{"$f":"$E$51-$F$51","v":{"$error":"#N/A"}}]
[{"$f":"$A$52","v":"FY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#N/A"}},{"$f":"$D$52-$E$52","v":{"$error":"#N/A"}},{"$f":"$C$52-$D$52","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#N/A"}},{"$f":"$E$52-$F$52","v":{"$error":"#N/A"}}]
[{"$f":"$A$53","v":"FY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$53+0","v":{"$error":"#N/A"}},{"$f":"$D$53-$E$53","v":{"$error":"#N/A"}},{"$f":"$C$53-$D$53","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$53-$C$53","v":{"$error":"#N/A"}},{"$f":"$E$53-$F$53","v":{"$error":"#N/A"}}]
[{"$f":"$A$54","v":"FY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$54+0","v":{"$error":"#N/A"}},{"$f":"$D$54-$E$54","v":{"$error":"#N/A"}},{"$f":"$C$54-$D$54","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$54-$C$54","v":{"$error":"#N/A"}},{"$f":"$E$54-$F$54","v":{"$error":"#N/A"}}]
[{"$f":"A55","v":"FY 2040"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E55+0","v":{"$error":"#N/A"}},{"$f":"D55-E55","v":{"$error":"#N/A"}},{"$f":"C55-D55","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B55-C55","v":{"$error":"#N/A"}},{"$f":"E55-F55","v":{"$error":"#N/A"}}]
[{"$f":"A56","v":"FY 2041"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E56+0","v":{"$error":"#N/A"}},{"$f":"D56-E56","v":{"$error":"#N/A"}},{"$f":"C56-D56","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B56-C56","v":{"$error":"#N/A"}},{"$f":"E56-F56","v":{"$error":"#N/A"}}]
["FY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["FY 2043",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Dividend","index":6,"n_rows":2528,"n_cols":10,"rows_kept":2528,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"Per Person Dividend"]
[null,null,null,null,null,null,null,{"$f":"'Fund Size'!H2","v":"Preliminary Run"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"H2&\"; \"&H1","v":"Preliminary Run; Per Person Dividend"}]
["Labels",0.95,0.75,0.5,0.25,0.05]
["CY 2018",{"$f":"NA()+50","v":{"$error":"#N/A"}},{"$f":"NA()+25","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()-25","v":{"$error":"#N/A"}},{"$f":"NA()-50","v":{"$error":"#N/A"}}]
["CY 2019",{"$f":"NA()+50","v":{"$error":"#N/A"}},{"$f":"NA()+25","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()-25","v":{"$error":"#N/A"}},{"$f":"NA()-50","v":{"$error":"#N/A"}}]
["CY 2020",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2021",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2022",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2023",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2024",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2025",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2026",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2027",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2028",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2029",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2030",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2031",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2032",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2033",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2034",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2035",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2036",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2037",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2038",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2039",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2040",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2041",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["CY 2042",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[]
[null,null,"CY 2042 Dividend in CY 2018 Dollars:",{"$f":"D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$19))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"B Mean","B Mean Size","B Box","Center","T Box","T Mean","T Mean Size","T Whisker","B Whisker"]
[]
[{"$f":"$A$34","v":"CY 2018"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$34+0","v":{"$error":"#N/A"}},{"$f":"$D$34-$E$34","v":{"$error":"#N/A"}},{"$f":"$C$34-$D$34","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#N/A"}},{"$f":"$E$34-$F$34","v":{"$error":"#N/A"}}]
[{"$f":"$A$35","v":"CY 2019"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#N/A"}},{"$f":"$D$35-$E$35","v":{"$error":"#N/A"}},{"$f":"$C$35-$D$35","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#N/A"}},{"$f":"$E$35-$F$35","v":{"$error":"#N/A"}}]
[{"$f":"$A$36","v":"CY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#N/A"}},{"$f":"$D$36-$E$36","v":{"$error":"#N/A"}},{"$f":"$C$36-$D$36","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#N/A"}},{"$f":"$E$36-$F$36","v":{"$error":"#N/A"}}]
[{"$f":"$A$37","v":"CY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#N/A"}},{"$f":"$D$37-$E$37","v":{"$error":"#N/A"}},{"$f":"$C$37-$D$37","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#N/A"}},{"$f":"$E$37-$F$37","v":{"$error":"#N/A"}}]
[{"$f":"$A$38","v":"CY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#N/A"}},{"$f":"$D$38-$E$38","v":{"$error":"#N/A"}},{"$f":"$C$38-$D$38","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#N/A"}},{"$f":"$E$38-$F$38","v":{"$error":"#N/A"}}]
[{"$f":"$A$39","v":"CY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#N/A"}},{"$f":"$D$39-$E$39","v":{"$error":"#N/A"}},{"$f":"$C$39-$D$39","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#N/A"}},{"$f":"$E$39-$F$39","v":{"$error":"#N/A"}}]
[{"$f":"$A$40","v":"CY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#N/A"}},{"$f":"$D$40-$E$40","v":{"$error":"#N/A"}},{"$f":"$C$40-$D$40","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#N/A"}},{"$f":"$E$40-$F$40","v":{"$error":"#N/A"}}]
[{"$f":"$A$41","v":"CY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#N/A"}},{"$f":"$D$41-$E$41","v":{"$error":"#N/A"}},{"$f":"$C$41-$D$41","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#N/A"}},{"$f":"$E$41-$F$41","v":{"$error":"#N/A"}}]
[{"$f":"$A$42","v":"CY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#N/A"}},{"$f":"$D$42-$E$42","v":{"$error":"#N/A"}},{"$f":"$C$42-$D$42","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#N/A"}},{"$f":"$E$42-$F$42","v":{"$error":"#N/A"}}]
[{"$f":"$A$43","v":"CY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#N/A"}},{"$f":"$D$43-$E$43","v":{"$error":"#N/A"}},{"$f":"$C$43-$D$43","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#N/A"}},{"$f":"$E$43-$F$43","v":{"$error":"#N/A"}}]
[{"$f":"$A$44","v":"CY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#N/A"}},{"$f":"$D$44-$E$44","v":{"$error":"#N/A"}},{"$f":"$C$44-$D$44","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#N/A"}},{"$f":"$E$44-$F$44","v":{"$error":"#N/A"}}]
[{"$f":"$A$45","v":"CY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#N/A"}},{"$f":"$D$45-$E$45","v":{"$error":"#N/A"}},{"$f":"$C$45-$D$45","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#N/A"}},{"$f":"$E$45-$F$45","v":{"$error":"#N/A"}}]
[{"$f":"$A$46","v":"CY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#N/A"}},{"$f":"$D$46-$E$46","v":{"$error":"#N/A"}},{"$f":"$C$46-$D$46","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#N/A"}},{"$f":"$E$46-$F$46","v":{"$error":"#N/A"}}]
[{"$f":"$A$47","v":"CY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#N/A"}},{"$f":"$D$47-$E$47","v":{"$error":"#N/A"}},{"$f":"$C$47-$D$47","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#N/A"}},{"$f":"$E$47-$F$47","v":{"$error":"#N/A"}}]
[{"$f":"$A$48","v":"CY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#N/A"}},{"$f":"$D$48-$E$48","v":{"$error":"#N/A"}},{"$f":"$C$48-$D$48","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#N/A"}},{"$f":"$E$48-$F$48","v":{"$error":"#N/A"}}]
[{"$f":"$A$49","v":"CY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#N/A"}},{"$f":"$D$49-$E$49","v":{"$error":"#N/A"}},{"$f":"$C$49-$D$49","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#N/A"}},{"$f":"$E$49-$F$49","v":{"$error":"#N/A"}}]
[{"$f":"$A$50","v":"CY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#N/A"}},{"$f":"$D$50-$E$50","v":{"$error":"#N/A"}},{"$f":"$C$50-$D$50","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#N/A"}},{"$f":"$E$50-$F$50","v":{"$error":"#N/A"}}]
[{"$f":"$A$51","v":"CY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#N/A"}},{"$f":"$D$51-$E$51","v":{"$error":"#N/A"}},{"$f":"$C$51-$D$51","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#N/A"}},{"$f":"$E$51-$F$51","v":{"$error":"#N/A"}}]
[{"$f":"$A$52","v":"CY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#N/A"}},{"$f":"$D$52-$E$52","v":{"$error":"#N/A"}},{"$f":"$C$52-$D$52","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#N/A"}},{"$f":"$E$52-$F$52","v":{"$error":"#N/A"}}]
[{"$f":"$A$53","v":"CY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$53+0","v":{"$error":"#N/A"}},{"$f":"$D$53-$E$53","v":{"$error":"#N/A"}},{"$f":"$C$53-$D$53","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$53-$C$53","v":{"$error":"#N/A"}},{"$f":"$E$53-$F$53","v":{"$error":"#N/A"}}]
[{"$f":"$A$54","v":"CY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$54+0","v":{"$error":"#N/A"}},{"$f":"$D$54-$E$54","v":{"$error":"#N/A"}},{"$f":"$C$54-$D$54","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$54-$C$54","v":{"$error":"#N/A"}},{"$f":"$E$54-$F$54","v":{"$error":"#N/A"}}]
[{"$f":"A55","v":"CY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E55+0","v":{"$error":"#N/A"}},{"$f":"D55-E55","v":{"$error":"#N/A"}},{"$f":"C55-D55","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B55-C55","v":{"$error":"#N/A"}},{"$f":"E55-F55","v":{"$error":"#N/A"}}]
[{"$f":"A56","v":"CY 2040"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E56+0","v":{"$error":"#N/A"}},{"$f":"D56-E56","v":{"$error":"#N/A"}},{"$f":"C56-D56","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B56-C56","v":{"$error":"#N/A"}},{"$f":"E56-F56","v":{"$error":"#N/A"}}]
["CY 2041",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["CY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"POMV to GF","index":7,"n_rows":2528,"n_cols":10,"rows_kept":2528,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"Net POMV"]
[null,null,null,null,null,null,null,{"$f":"'Fund Size'!H2","v":"Preliminary Run"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"H2&\"; \"&H1","v":"Preliminary Run; Net POMV"}]
["Labels",0.95,0.75,0.5,0.25,0.05]
["FY 2019",{"$f":"NA()+50","v":{"$error":"#N/A"}},{"$f":"NA()+25","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()-25","v":{"$error":"#N/A"}},{"$f":"NA()-50","v":{"$error":"#N/A"}}]
["FY 2020",{"$f":"NA()+50","v":{"$error":"#N/A"}},{"$f":"NA()+25","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()-25","v":{"$error":"#N/A"}},{"$f":"NA()-50","v":{"$error":"#N/A"}}]
["FY 2021",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2022",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2023",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2024",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2025",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2026",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2027",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2028",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2029",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2030",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2031",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2032",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2033",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2034",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2035",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2036",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2037",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2038",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2039",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2040",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2041",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2042",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2043",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[]
[null,null,"FY 2043 Total in FY 2019 Dollars:",{"$f":"D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"B Mean","B Mean Size","B Box","Center","T Box","T Mean","T Mean Size","T Whisker","B Whisker"]
[]
[{"$f":"$A$34","v":"FY 2019"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$34+0","v":{"$error":"#N/A"}},{"$f":"$D$34-$E$34","v":{"$error":"#N/A"}},{"$f":"$C$34-$D$34","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#N/A"}},{"$f":"$E$34-$F$34","v":{"$error":"#N/A"}}]
[{"$f":"$A$35","v":"FY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#N/A"}},{"$f":"$D$35-$E$35","v":{"$error":"#N/A"}},{"$f":"$C$35-$D$35","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#N/A"}},{"$f":"$E$35-$F$35","v":{"$error":"#N/A"}}]
[{"$f":"$A$36","v":"FY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#N/A"}},{"$f":"$D$36-$E$36","v":{"$error":"#N/A"}},{"$f":"$C$36-$D$36","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#N/A"}},{"$f":"$E$36-$F$36","v":{"$error":"#N/A"}}]
[{"$f":"$A$37","v":"FY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#N/A"}},{"$f":"$D$37-$E$37","v":{"$error":"#N/A"}},{"$f":"$C$37-$D$37","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#N/A"}},{"$f":"$E$37-$F$37","v":{"$error":"#N/A"}}]
[{"$f":"$A$38","v":"FY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#N/A"}},{"$f":"$D$38-$E$38","v":{"$error":"#N/A"}},{"$f":"$C$38-$D$38","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#N/A"}},{"$f":"$E$38-$F$38","v":{"$error":"#N/A"}}]
[{"$f":"$A$39","v":"FY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#N/A"}},{"$f":"$D$39-$E$39","v":{"$error":"#N/A"}},{"$f":"$C$39-$D$39","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#N/A"}},{"$f":"$E$39-$F$39","v":{"$error":"#N/A"}}]
[{"$f":"$A$40","v":"FY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#N/A"}},{"$f":"$D$40-$E$40","v":{"$error":"#N/A"}},{"$f":"$C$40-$D$40","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#N/A"}},{"$f":"$E$40-$F$40","v":{"$error":"#N/A"}}]
[{"$f":"$A$41","v":"FY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#N/A"}},{"$f":"$D$41-$E$41","v":{"$error":"#N/A"}},{"$f":"$C$41-$D$41","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#N/A"}},{"$f":"$E$41-$F$41","v":{"$error":"#N/A"}}]
[{"$f":"$A$42","v":"FY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#N/A"}},{"$f":"$D$42-$E$42","v":{"$error":"#N/A"}},{"$f":"$C$42-$D$42","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#N/A"}},{"$f":"$E$42-$F$42","v":{"$error":"#N/A"}}]
[{"$f":"$A$43","v":"FY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#N/A"}},{"$f":"$D$43-$E$43","v":{"$error":"#N/A"}},{"$f":"$C$43-$D$43","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#N/A"}},{"$f":"$E$43-$F$43","v":{"$error":"#N/A"}}]
[{"$f":"$A$44","v":"FY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#N/A"}},{"$f":"$D$44-$E$44","v":{"$error":"#N/A"}},{"$f":"$C$44-$D$44","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#N/A"}},{"$f":"$E$44-$F$44","v":{"$error":"#N/A"}}]
[{"$f":"$A$45","v":"FY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#N/A"}},{"$f":"$D$45-$E$45","v":{"$error":"#N/A"}},{"$f":"$C$45-$D$45","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#N/A"}},{"$f":"$E$45-$F$45","v":{"$error":"#N/A"}}]
[{"$f":"$A$46","v":"FY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#N/A"}},{"$f":"$D$46-$E$46","v":{"$error":"#N/A"}},{"$f":"$C$46-$D$46","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#N/A"}},{"$f":"$E$46-$F$46","v":{"$error":"#N/A"}}]
[{"$f":"$A$47","v":"FY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#N/A"}},{"$f":"$D$47-$E$47","v":{"$error":"#N/A"}},{"$f":"$C$47-$D$47","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#N/A"}},{"$f":"$E$47-$F$47","v":{"$error":"#N/A"}}]
[{"$f":"$A$48","v":"FY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#N/A"}},{"$f":"$D$48-$E$48","v":{"$error":"#N/A"}},{"$f":"$C$48-$D$48","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#N/A"}},{"$f":"$E$48-$F$48","v":{"$error":"#N/A"}}]
[{"$f":"$A$49","v":"FY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#N/A"}},{"$f":"$D$49-$E$49","v":{"$error":"#N/A"}},{"$f":"$C$49-$D$49","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#N/A"}},{"$f":"$E$49-$F$49","v":{"$error":"#N/A"}}]
[{"$f":"$A$50","v":"FY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#N/A"}},{"$f":"$D$50-$E$50","v":{"$error":"#N/A"}},{"$f":"$C$50-$D$50","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#N/A"}},{"$f":"$E$50-$F$50","v":{"$error":"#N/A"}}]
[{"$f":"$A$51","v":"FY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#N/A"}},{"$f":"$D$51-$E$51","v":{"$error":"#N/A"}},{"$f":"$C$51-$D$51","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#N/A"}},{"$f":"$E$51-$F$51","v":{"$error":"#N/A"}}]
[{"$f":"$A$52","v":"FY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#N/A"}},{"$f":"$D$52-$E$52","v":{"$error":"#N/A"}},{"$f":"$C$52-$D$52","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#N/A"}},{"$f":"$E$52-$F$52","v":{"$error":"#N/A"}}]
[{"$f":"A53","v":"FY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E53+0","v":{"$error":"#N/A"}},{"$f":"D53-E53","v":{"$error":"#N/A"}},{"$f":"C53-D53","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B53-C53","v":{"$error":"#N/A"}},{"$f":"E53-F53","v":{"$error":"#N/A"}}]
[{"$f":"A54","v":"FY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E54+0","v":{"$error":"#N/A"}},{"$f":"D54-E54","v":{"$error":"#N/A"}},{"$f":"C54-D54","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B54-C54","v":{"$error":"#N/A"}},{"$f":"E54-F54","v":{"$error":"#N/A"}}]
["FY 2040",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["FY 2041",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["FY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["FY 2043",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"POMV+Roy&Prod","index":8,"n_rows":2528,"n_cols":10,"rows_kept":2528,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"POMV + Royalty and Production Tax"]
[null,null,null,null,null,null,null,{"$f":"'Fund Size'!H2","v":"Preliminary Run"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"H2&\"; \"&H1","v":"Preliminary Run; POMV + Royalty and Production Tax"}]
["Labels",0.95,0.75,0.5,0.25,0.05]
["FY 2019",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2020",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2021",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2022",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2023",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2024",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2025",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2026",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2027",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2028",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2029",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2030",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2031",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2032",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2033",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2034",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2035",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2036",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2037",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2038",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2039",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2040",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2041",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2042",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2043",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[]
[null,null,"FY 2043 Total in FY 2019 Dollars:",{"$f":"D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"B Mean","B Mean Size","B Box","Center","T Box","T Mean","T Mean Size","T Whisker","B Whisker"]
[]
[{"$f":"$A$34","v":"FY 2019"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$34+0","v":{"$error":"#N/A"}},{"$f":"$D$34-$E$34","v":{"$error":"#N/A"}},{"$f":"$C$34-$D$34","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#N/A"}},{"$f":"$E$34-$F$34","v":{"$error":"#N/A"}}]
[{"$f":"$A$35","v":"FY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#N/A"}},{"$f":"$D$35-$E$35","v":{"$error":"#N/A"}},{"$f":"$C$35-$D$35","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#N/A"}},{"$f":"$E$35-$F$35","v":{"$error":"#N/A"}}]
[{"$f":"$A$36","v":"FY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#N/A"}},{"$f":"$D$36-$E$36","v":{"$error":"#N/A"}},{"$f":"$C$36-$D$36","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#N/A"}},{"$f":"$E$36-$F$36","v":{"$error":"#N/A"}}]
[{"$f":"$A$37","v":"FY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#N/A"}},{"$f":"$D$37-$E$37","v":{"$error":"#N/A"}},{"$f":"$C$37-$D$37","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#N/A"}},{"$f":"$E$37-$F$37","v":{"$error":"#N/A"}}]
[{"$f":"$A$38","v":"FY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#N/A"}},{"$f":"$D$38-$E$38","v":{"$error":"#N/A"}},{"$f":"$C$38-$D$38","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#N/A"}},{"$f":"$E$38-$F$38","v":{"$error":"#N/A"}}]
[{"$f":"$A$39","v":"FY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#N/A"}},{"$f":"$D$39-$E$39","v":{"$error":"#N/A"}},{"$f":"$C$39-$D$39","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#N/A"}},{"$f":"$E$39-$F$39","v":{"$error":"#N/A"}}]
[{"$f":"$A$40","v":"FY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#N/A"}},{"$f":"$D$40-$E$40","v":{"$error":"#N/A"}},{"$f":"$C$40-$D$40","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#N/A"}},{"$f":"$E$40-$F$40","v":{"$error":"#N/A"}}]
[{"$f":"$A$41","v":"FY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#N/A"}},{"$f":"$D$41-$E$41","v":{"$error":"#N/A"}},{"$f":"$C$41-$D$41","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#N/A"}},{"$f":"$E$41-$F$41","v":{"$error":"#N/A"}}]
[{"$f":"$A$42","v":"FY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#N/A"}},{"$f":"$D$42-$E$42","v":{"$error":"#N/A"}},{"$f":"$C$42-$D$42","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#N/A"}},{"$f":"$E$42-$F$42","v":{"$error":"#N/A"}}]
[{"$f":"$A$43","v":"FY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#N/A"}},{"$f":"$D$43-$E$43","v":{"$error":"#N/A"}},{"$f":"$C$43-$D$43","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#N/A"}},{"$f":"$E$43-$F$43","v":{"$error":"#N/A"}}]
[{"$f":"$A$44","v":"FY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#N/A"}},{"$f":"$D$44-$E$44","v":{"$error":"#N/A"}},{"$f":"$C$44-$D$44","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#N/A"}},{"$f":"$E$44-$F$44","v":{"$error":"#N/A"}}]
[{"$f":"$A$45","v":"FY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#N/A"}},{"$f":"$D$45-$E$45","v":{"$error":"#N/A"}},{"$f":"$C$45-$D$45","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#N/A"}},{"$f":"$E$45-$F$45","v":{"$error":"#N/A"}}]
[{"$f":"$A$46","v":"FY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#N/A"}},{"$f":"$D$46-$E$46","v":{"$error":"#N/A"}},{"$f":"$C$46-$D$46","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#N/A"}},{"$f":"$E$46-$F$46","v":{"$error":"#N/A"}}]
[{"$f":"$A$47","v":"FY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#N/A"}},{"$f":"$D$47-$E$47","v":{"$error":"#N/A"}},{"$f":"$C$47-$D$47","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#N/A"}},{"$f":"$E$47-$F$47","v":{"$error":"#N/A"}}]
[{"$f":"$A$48","v":"FY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#N/A"}},{"$f":"$D$48-$E$48","v":{"$error":"#N/A"}},{"$f":"$C$48-$D$48","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#N/A"}},{"$f":"$E$48-$F$48","v":{"$error":"#N/A"}}]
[{"$f":"$A$49","v":"FY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#N/A"}},{"$f":"$D$49-$E$49","v":{"$error":"#N/A"}},{"$f":"$C$49-$D$49","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#N/A"}},{"$f":"$E$49-$F$49","v":{"$error":"#N/A"}}]
[{"$f":"$A$50","v":"FY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#N/A"}},{"$f":"$D$50-$E$50","v":{"$error":"#N/A"}},{"$f":"$C$50-$D$50","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#N/A"}},{"$f":"$E$50-$F$50","v":{"$error":"#N/A"}}]
[{"$f":"$A$51","v":"FY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#N/A"}},{"$f":"$D$51-$E$51","v":{"$error":"#N/A"}},{"$f":"$C$51-$D$51","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#N/A"}},{"$f":"$E$51-$F$51","v":{"$error":"#N/A"}}]
[{"$f":"$A$52","v":"FY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#N/A"}},{"$f":"$D$52-$E$52","v":{"$error":"#N/A"}},{"$f":"$C$52-$D$52","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#N/A"}},{"$f":"$E$52-$F$52","v":{"$error":"#N/A"}}]
[{"$f":"A53","v":"FY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E53+0","v":{"$error":"#N/A"}},{"$f":"D53-E53","v":{"$error":"#N/A"}},{"$f":"C53-D53","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B53-C53","v":{"$error":"#N/A"}},{"$f":"E53-F53","v":{"$error":"#N/A"}}]
[{"$f":"A54","v":"FY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E54+0","v":{"$error":"#N/A"}},{"$f":"D54-E54","v":{"$error":"#N/A"}},{"$f":"C54-D54","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B54-C54","v":{"$error":"#N/A"}},{"$f":"E54-F54","v":{"$error":"#N/A"}}]
["FY 2040",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["FY 2041",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["FY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["FY 2043",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"POMV+Total UGF","index":9,"n_rows":2528,"n_cols":10,"rows_kept":2528,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"Total UGF"]
[null,null,null,null,null,null,null,{"$f":"'Fund Size'!H2","v":"Preliminary Run"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"H2&\"; \"&H1","v":"Preliminary Run; Total UGF"}]
["Labels",0.95,0.75,0.5,0.25,0.05]
["FY 2019",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2020",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2021",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2022",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2023",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2024",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2025",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2026",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2027",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2028",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2029",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2030",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2031",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2032",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2033",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2034",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2035",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2036",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2037",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2038",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2039",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2040",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2041",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2042",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
["FY 2043",{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[]
[null,null,"FY 2043 Total in FY 2019 Dollars:",{"$f":"D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#N/A"}}]
[]
["Median SD total UGF",null,null,{"$f":"'Fund Model'!AQ50","v":638.53816190395764}]
["Median coefficient of variation total UGF",null,null,{"$f":"'Fund Model'!AQ51","v":0.12281755256700198}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"B Mean","B Mean Size","B Box","Center","T Box","T Mean","T Mean Size","T Whisker","B Whisker"]
[]
[{"$f":"$A$34","v":"FY 2019"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$34+0","v":{"$error":"#N/A"}},{"$f":"$D$34-$E$34","v":{"$error":"#N/A"}},{"$f":"$C$34-$D$34","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#N/A"}},{"$f":"$E$34-$F$34","v":{"$error":"#N/A"}}]
[{"$f":"$A$35","v":"FY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#N/A"}},{"$f":"$D$35-$E$35","v":{"$error":"#N/A"}},{"$f":"$C$35-$D$35","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#N/A"}},{"$f":"$E$35-$F$35","v":{"$error":"#N/A"}}]
[{"$f":"$A$36","v":"FY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#N/A"}},{"$f":"$D$36-$E$36","v":{"$error":"#N/A"}},{"$f":"$C$36-$D$36","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#N/A"}},{"$f":"$E$36-$F$36","v":{"$error":"#N/A"}}]
[{"$f":"$A$37","v":"FY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#N/A"}},{"$f":"$D$37-$E$37","v":{"$error":"#N/A"}},{"$f":"$C$37-$D$37","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#N/A"}},{"$f":"$E$37-$F$37","v":{"$error":"#N/A"}}]
[{"$f":"$A$38","v":"FY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#N/A"}},{"$f":"$D$38-$E$38","v":{"$error":"#N/A"}},{"$f":"$C$38-$D$38","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#N/A"}},{"$f":"$E$38-$F$38","v":{"$error":"#N/A"}}]
[{"$f":"$A$39","v":"FY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#N/A"}},{"$f":"$D$39-$E$39","v":{"$error":"#N/A"}},{"$f":"$C$39-$D$39","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#N/A"}},{"$f":"$E$39-$F$39","v":{"$error":"#N/A"}}]
[{"$f":"$A$40","v":"FY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#N/A"}},{"$f":"$D$40-$E$40","v":{"$error":"#N/A"}},{"$f":"$C$40-$D$40","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#N/A"}},{"$f":"$E$40-$F$40","v":{"$error":"#N/A"}}]
[{"$f":"$A$41","v":"FY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#N/A"}},{"$f":"$D$41-$E$41","v":{"$error":"#N/A"}},{"$f":"$C$41-$D$41","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#N/A"}},{"$f":"$E$41-$F$41","v":{"$error":"#N/A"}}]
[{"$f":"$A$42","v":"FY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#N/A"}},{"$f":"$D$42-$E$42","v":{"$error":"#N/A"}},{"$f":"$C$42-$D$42","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#N/A"}},{"$f":"$E$42-$F$42","v":{"$error":"#N/A"}}]
[{"$f":"$A$43","v":"FY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#N/A"}},{"$f":"$D$43-$E$43","v":{"$error":"#N/A"}},{"$f":"$C$43-$D$43","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#N/A"}},{"$f":"$E$43-$F$43","v":{"$error":"#N/A"}}]
[{"$f":"$A$44","v":"FY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#N/A"}},{"$f":"$D$44-$E$44","v":{"$error":"#N/A"}},{"$f":"$C$44-$D$44","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#N/A"}},{"$f":"$E$44-$F$44","v":{"$error":"#N/A"}}]
[{"$f":"$A$45","v":"FY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#N/A"}},{"$f":"$D$45-$E$45","v":{"$error":"#N/A"}},{"$f":"$C$45-$D$45","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#N/A"}},{"$f":"$E$45-$F$45","v":{"$error":"#N/A"}}]
[{"$f":"$A$46","v":"FY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#N/A"}},{"$f":"$D$46-$E$46","v":{"$error":"#N/A"}},{"$f":"$C$46-$D$46","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#N/A"}},{"$f":"$E$46-$F$46","v":{"$error":"#N/A"}}]
[{"$f":"$A$47","v":"FY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#N/A"}},{"$f":"$D$47-$E$47","v":{"$error":"#N/A"}},{"$f":"$C$47-$D$47","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#N/A"}},{"$f":"$E$47-$F$47","v":{"$error":"#N/A"}}]
[{"$f":"$A$48","v":"FY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#N/A"}},{"$f":"$D$48-$E$48","v":{"$error":"#N/A"}},{"$f":"$C$48-$D$48","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#N/A"}},{"$f":"$E$48-$F$48","v":{"$error":"#N/A"}}]
[{"$f":"$A$49","v":"FY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#N/A"}},{"$f":"$D$49-$E$49","v":{"$error":"#N/A"}},{"$f":"$C$49-$D$49","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#N/A"}},{"$f":"$E$49-$F$49","v":{"$error":"#N/A"}}]
[{"$f":"$A$50","v":"FY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#N/A"}},{"$f":"$D$50-$E$50","v":{"$error":"#N/A"}},{"$f":"$C$50-$D$50","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#N/A"}},{"$f":"$E$50-$F$50","v":{"$error":"#N/A"}}]
[{"$f":"$A$51","v":"FY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#N/A"}},{"$f":"$D$51-$E$51","v":{"$error":"#N/A"}},{"$f":"$C$51-$D$51","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#N/A"}},{"$f":"$E$51-$F$51","v":{"$error":"#N/A"}}]
[{"$f":"$A$52","v":"FY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#N/A"}},{"$f":"$D$52-$E$52","v":{"$error":"#N/A"}},{"$f":"$C$52-$D$52","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#N/A"}},{"$f":"$E$52-$F$52","v":{"$error":"#N/A"}}]
[{"$f":"$A$53","v":"FY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$53+0","v":{"$error":"#N/A"}},{"$f":"$D$53-$E$53","v":{"$error":"#N/A"}},{"$f":"$C$53-$D$53","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$53-$C$53","v":{"$error":"#N/A"}},{"$f":"$E$53-$F$53","v":{"$error":"#N/A"}}]
[{"$f":"$A$54","v":"FY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$54+0","v":{"$error":"#N/A"}},{"$f":"$D$54-$E$54","v":{"$error":"#N/A"}},{"$f":"$C$54-$D$54","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"$B$54-$C$54","v":{"$error":"#N/A"}},{"$f":"$E$54-$F$54","v":{"$error":"#N/A"}}]
[{"$f":"A55","v":"FY 2040"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E55+0","v":{"$error":"#N/A"}},{"$f":"D55-E55","v":{"$error":"#N/A"}},{"$f":"C55-D55","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B55-C55","v":{"$error":"#N/A"}},{"$f":"E55-F55","v":{"$error":"#N/A"}}]
[{"$f":"A56","v":"FY 2041"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E56+0","v":{"$error":"#N/A"}},{"$f":"D56-E56","v":{"$error":"#N/A"}},{"$f":"C56-D56","v":{"$error":"#N/A"}},null,{"$f":"0","v":0},{"$f":"B56-C56","v":{"$error":"#N/A"}},{"$f":"E56-F56","v":{"$error":"#N/A"}}]
["FY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
["FY 2043",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"0","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"ER Fail Rate","index":10,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"ER Fail Rate"]
[null,null,null,null,null,null,null,{"$f":"'Fund Size'!H2","v":"Preliminary Run"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"H2&\"; \"&H1","v":"Preliminary Run; ER Fail Rate"}]
["FY","Cumulative Fail Rate","Median ER Balance","Median Principal Balance","Median Unrealized Gain Balance",null,"Median Total POMV before Reductions (Div + GF)"]
["FY 2019",{"$f":"'Fund Model'!D86","v":{"$error":"#N/A"}},{"$f":"10867.89805","v":10867.89805},{"$f":"45456.09923","v":45456.09923},{"$f":"7980.669609","v":7980.6696089999996},null,{"$f":"2722.6395","v":2722.6395000000002}]
["FY 2020",{"$f":"'Fund Model'!D87","v":{"$error":"#N/A"}},{"$f":"11457.62159","v":11457.621590000001},{"$f":"46441.53134","v":46441.531340000001},{"$f":"7961.878143","v":7961.8781429999999},null,{"$f":"2909.319","v":2909.319}]
["FY 2021",{"$f":"'Fund Model'!D88","v":{"$error":"#N/A"}},{"$f":"11601.65884","v":11601.65884},{"$f":"48007.86057","v":48007.860569999997},{"$f":"7942.614461","v":7942.6144610000001},null,{"$f":"2901.686669","v":2901.6866690000002}]
["FY 2022",{"$f":"'Fund Model'!D89","v":{"$error":"#N/A"}},{"$f":"12066.54455","v":12066.544550000001},{"$f":"49215.31071","v":49215.310709999998},{"$f":"7922.870601","v":7922.8706009999996},null,{"$f":"3032.29698","v":3032.2969800000001}]
["FY 2023",{"$f":"'Fund Model'!D90","v":{"$error":"#N/A"}},{"$f":"12396.67249","v":12396.672490000001},{"$f":"50331.21476","v":50331.214760000003},{"$f":"7902.653034","v":7902.6530339999999},null,{"$f":"3180.128318","v":3180.128318}]
["FY 2024",{"$f":"'Fund Model'!D91","v":{"$error":"#N/A"}},{"$f":"12531.68949","v":12531.689490000001},{"$f":"51417.51606","v":51417.516060000002},{"$f":"7882.017166","v":7882.0171659999996},null,{"$f":"3274.325577","v":3274.3255770000001}]
["FY 2025",{"$f":"'Fund Model'!D92","v":{"$error":"#N/A"}},{"$f":"12968.85859","v":12968.85859},{"$f":"52340.92468","v":52340.924679999996},{"$f":"7861.016601","v":7861.0166010000003},null,{"$f":"3354.31098","v":3354.3109800000002}]
["FY 2026",{"$f":"'Fund Model'!D93","v":{"$error":"#N/A"}},{"$f":"13392.72208","v":13392.72208},{"$f":"53416.24579","v":53416.245790000001},{"$f":"7839.609476","v":7839.6094759999996},null,{"$f":"3429.576538","v":3429.5765379999998}]
["FY 2027",{"$f":"'Fund Model'!D94","v":{"$error":"#N/A"}},{"$f":"13699.95574","v":13699.955739999999},{"$f":"54627.4452","v":54627.445200000002},{"$f":"7817.768341","v":7817.768341},null,{"$f":"3502.674226","v":3502.6742260000001}]
["FY 2028",{"$f":"'Fund Model'!D95","v":{"$error":"#N/A"}},{"$f":"14110.09494","v":14110.094940000001},{"$f":"55869.69475","v":55869.694750000002},{"$f":"7795.480496","v":7795.4804960000001},null,{"$f":"3573.638661","v":3573.638661}]
["FY 2029",{"$f":"'Fund Model'!D96","v":{"$error":"#N/A"}},{"$f":"14441.30683","v":14441.30683},{"$f":"57244.72269","v":57244.722690000002},{"$f":"7772.706544","v":7772.7065439999997},null,{"$f":"3643.043095","v":3643.043095}]
["FY 2030",{"$f":"'Fund Model'!D97","v":{"$error":"#N/A"}},{"$f":"14758.35069","v":14758.350689999999},{"$f":"58665.96073","v":58665.960729999999},{"$f":"7749.433407","v":7749.4334070000004},null,{"$f":"3714.490394","v":3714.4903939999999}]
["FY 2031",{"$f":"'Fund Model'!D98","v":{"$error":"#N/A"}},{"$f":"15068.36497","v":15068.364970000001},{"$f":"60100.61221","v":60100.612209999999},{"$f":"7725.654706","v":7725.6547060000003},null,{"$f":"3790.765528","v":3790.7655279999999}]
["FY 2032",{"$f":"'Fund Model'!D99","v":{"$error":"#N/A"}},{"$f":"15422.22605","v":15422.226049999999},{"$f":"61528.26492","v":61528.264920000001},{"$f":"7701.366038","v":7701.3660380000001},null,{"$f":"3870.794977","v":3870.794977}]
["FY 2033",{"$f":"'Fund Model'!D100","v":{"$error":"#N/A"}},{"$f":"15730.25308","v":15730.25308},{"$f":"62977.83328","v":62977.833279999999},{"$f":"7676.563451","v":7676.563451},null,{"$f":"3953.255523","v":3953.2555229999998}]
["FY 2034",{"$f":"'Fund Model'!D101","v":{"$error":"#N/A"}},{"$f":"16038.83205","v":16038.832050000001},{"$f":"64392.04382","v":64392.043819999999},{"$f":"7651.256095","v":7651.2560949999997},null,{"$f":"4038.3224","v":4038.3224}]
["FY 2035",{"$f":"'Fund Model'!D102","v":{"$error":"#N/A"}},{"$f":"16343.53356","v":16343.53356},{"$f":"65767.42264","v":65767.422640000004},{"$f":"7625.45505","v":7625.4550499999996},null,{"$f":"4124.416196","v":4124.4161960000001}]
["FY 2036",{"$f":"'Fund Model'!D103","v":{"$error":"#N/A"}},{"$f":"16715.30231","v":16715.302309999999},{"$f":"67102.41562","v":67102.41562},{"$f":"7599.163883","v":7599.1638830000002},null,{"$f":"4210.650155","v":4210.6501550000003}]
["FY 2037",{"$f":"'Fund Model'!D104","v":{"$error":"#N/A"}},{"$f":"17065.87677","v":17065.876769999999},{"$f":"68463.81229","v":68463.812290000002},{"$f":"7572.377624","v":7572.3776239999997},null,{"$f":"4296.276819","v":4296.2768189999997}]
["FY 2038",{"$f":"'Fund Model'!D105","v":{"$error":"#N/A"}},{"$f":"17403.9137","v":17403.913700000001},{"$f":"69834.55447","v":69834.554470000003},{"$f":"7545.095346","v":7545.0953460000001},null,{"$f":"4381.499319","v":4381.4993189999996}]
["FY 2039",{"$f":"'Fund Model'!D106","v":{"$error":"#N/A"}},{"$f":"17738.32457","v":17738.324570000001},{"$f":"71206.2573","v":71206.257299999997},{"$f":"7517.316924","v":7517.3169239999997},null,{"$f":"4466.001415","v":4466.0014149999997}]
["FY 2040",{"$f":"'Fund Model'!D107","v":{"$error":"#N/A"}},{"$f":"18100.14589","v":18100.14589},{"$f":"72579.19622","v":72579.196219999998},{"$f":"7489.039705","v":7489.0397050000001},null,{"$f":"4549.990552","v":4549.9905520000002}]
["FY 2041",{"$f":"'Fund Model'!D108","v":{"$error":"#N/A"}},{"$f":"18488.18658","v":18488.186580000001},{"$f":"73979.71201","v":73979.712010000003},{"$f":"7460.252142","v":7460.2521420000003},null,{"$f":"4633.788221","v":4633.7882209999998}]
["FY 2042",{"$f":"'Fund Model'!D109","v":{"$error":"#N/A"}},{"$f":"18888.25763","v":18888.25763},{"$f":"75433.61547","v":75433.615470000004},{"$f":"7430.9363","v":7430.9363000000003},null,{"$f":"4718.107926","v":4718.1079259999997}]
["FY 2043",{"$f":"'Fund Model'!D110","v":{"$error":"#N/A"}},{"$f":"19285.71171","v":19285.71171},{"$f":"76950.65777","v":76950.657770000005},{"$f":"7401.074026","v":7401.0740260000002},null,{"$f":"4803.220615","v":4803.2206150000002}]

{"sheet":"Back-up>>","index":11,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Intentionally left blank"]

{"sheet":"Key Definitions","index":12,"n_rows":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"Item Title","Definition","Explanation of Calculation"]
[null,"Fiscal Year","The current Fiscal Year.","Prior Value Incremented by 1."]
[null,"Year No.","The number of years from the beginning of the model.","Prior Value Incremented by 1."]
[null,"Total Return","Investment return for the year.","In probabilistic model calculated based on Long Run Geometric Mean and Standard Deviation inputs. In deterministic model fixed at Long Run Geometric Mean input."]
[null,"Petroleum Deposits","Deposits into the fund from petroleum deposits","25% of Royalties estimated for the FY from Petroleum Model."]
[null,"Asset Base BOY","Assets invested by the Permanent Fund on July 1 of the current Fiscal Year.","Initial value from input; subsequent value is prior year's calculated Asset Base End of Year value."]
[null,"Asset Base BOY Real","Asset Base BOY in Real July 1, 2019 dollars assuming the given inflation rate.","Calculated with the Formula: Asset Base BOY * (1 + Inflation Rate) ^ (Fiscal Year - 2019)"]
[null,"Investment Revenue","Investment revenue generated for the year.","Calculated with the Formula: Total Return * (Asset Base Beginning of Year + .5 *(Total Petroleum Deposits - Withdrawals))."]
[null,"Expenses","Expenses incurred by the Permanent Fund.","Initial value from input; subsequent years are increased/decreased proportional to the change of Asset Base BOY."]
[null,"AM HESS Transfer","Transfer of statutory revenues associated with the Amerada Hess et al. settlement.","Calculated by taking the $424.4 Million Amerada Hess asset base times the Statutory Return Rate. This asset base does not grow by statute."]
[null,"General Fund Transfer","Transfer to the General Fund of the yearly payout.","Based on the percentage of market value (POMV) input, of the average of the Permanent Fund balance, less any excluded amount, for the trailing 5 of the last 6 fiscal years. After removing the percentage input for the PFD and any POMV Reductions, the General Fund Transfer remains. "]
[null,"Change in Asset Base","Change in the asset base over the year.","The sum of Petroleum Deposits and Investment Revenue subtracted by the sum of Expenses, AM Hess Transfer, Total Funds For Dividend, Uncovered Withdrawals, and General Fund Transfer."]
[null,"Uncovered Withdrawal","In \"Budget Enabled\" mode, the amount necessary to fill any remaining fiscal gap after the structured POMV transfer.","Unrestricted General Fund budget minus Unrestricted General Fund revenue "]
[null,"Asset Base EOY","Assets invested by the Permanent Fund on June 30 of the current Fiscal Year.","Asset Base BOY plus Change in Asset Base."]
[null,"Asset Base EOY Real","Asset Base EOY in Real July 1, 2018 dollars assuming the given inflation rate.","Calculated with the Formula: Asset Base EOY * (1 + Inflation Rate) ^ (Fiscal Year - 2018)."]
[null,"Principal","The constitutionally protected corpus of the Permanent Fund.","Deposits dedicated to the  principal added to Prior Year Principal or Initial Value Principal input."]
[null,"Earnings Reserve","The accumulated realized earning of the Principal not yet distributed.","Calculated with the formula: Asset Base End of Year less Principal less Unrealized Gains."]
[null,"Unrealized Gains","The unrealized gains or losses associated with both the Principal and the Earnings Reserve.","Prior Year Unrealized Gains or Initial Value Unrealized Gains plus Investment Revenue less Statutory Earnings."]
[null,"Principal Deposits","Deposits dedicated to the Principal by constitution and by the chosen inflation-proofing method.","Calculated by taking 25% of Total Royalties from Petroleum Model."]
[null,"Statutory Earnings","The realized earnings of the fund for the Fiscal Year","Calculated with the Formula: Statutory Return Rate * (Asset Base Beginning of Year + .5 *(Total Petroleum Deposits - Withdrawals))."]
[null,"Statutory Return","The realized return of the fund for the year.","In probabilistic model calculated based on Long Run Geometric Mean and Standard Deviation inputs. In deterministic model fixed at Long Run Geometric Mean input."]
[null,"Total Funds for Dividend","Total funds for distribution to of the dividend; \"felon funds\" not removed.","Calculated by taking the user-supplied percentage of the unreduced POMV payout, plus a percentage of royalties, if applicable. "]
[null,"POMV Reductions","Reduction in POMV draw due to high oil revenues","If enabled, once oil revenues increase past a user-supplied threshold, the POMV is reduced by a user-supplied percentage of the excess, down to a minimum of 0. This does not affect the funds available for a Dividend. "]
[null,"Program Costs","Costs associated with dividend distribution.","Includes costs associated with the Permanent Fund Dividend, and also HSS's \"hold harmless\" provision. From User input. "]
[null,"Population in Dividend Program","Population of the given year that receives a dividend, including felons whose dividends will eventually be redirected to felon funds.","From input. "]
[null,"Per Person Dividend Amount","The per person dividend amount.","Calculated with the formula: (Total Funds for Dividend less Program Costs) times 1,000,000 divided by Population in Dividend Program."]
[null,"Binary Fail Checker","An indicator of if the Earnings reserve lacks funds for a withdrawal at or before the given year.","If the lowest value of the earnings reserve since the start of the timeframe is negative a 1 or FALSE is displayed."]
[null,"Mean Result from Last Run","The mean result of the last probabilistic run of the year's Binary Fail Checker. ","The @risk function RiskMean() is used on Binary Fail Checker. In deterministic mode, set at \"N/A\". "]
[null,"Lowest Earning Reserve","The lowest value of the Earnings Reserve at or before the given year. ","If the lowest value of the earnings reserve since the start of the timeframe."]
[null,"Risk Target Result from Last Run","A @risk estimation of the probability of the Lowest Earning Reserve being negative.","The @risk function RiskTarget() is used on Lowest Earning Reserve with a parameter of 0. In deterministic mode, set as \"N/A\". "]
[null,"Long-term earn rate","Rate of return on CBR balance projected to be unnecessary in the next five years","The balance of the CBR less five times the prior year's draw (or 0, whichever is greater), is invested at this rate."]
[null,"Short-term earn rate","Rate of return on CBR balance projected to be needed in the next five years","Five times the prior year's draw (up to the total balance of the CBR) is invested at this rate. "]
[]
[]
[]
[]
[null,"Term","Definition"]
[null,"BOY","Beginning of Year"]
[null,"EOY","End of Year"]
[null,"PERT","Project Evaluation and Review Techniques, A probabilistic distribution."]