{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Introduction","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":"Assumptions","index":1,"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":2,"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,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C20),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D337","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",1) + E7","v":62632},{"$f":"_xll.RiskOutput(,,1)+F20/(1+$R$9)^($B20-$B$20)","v":62632},{"$f":"_xll.RiskOutput(,,1)+((F20-M20+(0.5*E20))-(0.5*K20))*D20","v":{"$error":"#NAME?"}},{"$f":"Assumptions!C37","v":26.6},{"$f":"(MAX(424.4*I57,0))","v":{"$error":"#NAME?"}},{"$f":"MAX(S20*(1-$X$7)-AJ20,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+IF(F20>0,K20/((1+$R$9)^(B20-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S20*$X$7,Y20*$X$6/1000000+X20 - 'Petroleum Model'!E337)","v":{"$error":"#NAME?"}},{"$f":"CA20*$BU$15*(1+D20*0.5)","v":{"$error":"#NAME?"}},{"$f":"H20-K20-I20-J20+E20+N20-M20","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F20+O20","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P20/((1+$R$9)^($B20-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F15:F19)-$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},{"$f":"M20 + 'Petroleum Model'!E337","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F117","v":25.971000000000004},{"$f":"Assumptions!C117","v":656240.69121279998},{"$f":"_xll.RiskOutput(,,1)+(W20-X20)*1000000/Y20","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z20,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,{"$f":"B20","v":2019},{"$f":"_xll.RiskOutput()+K20","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F337","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G337","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE20:AG20)","v":{"$error":"#NAME?"}},null,{"$f":"$AJ$13*$AJ$15*MAX(AF20+AG20-AK20,0)","v":{"$error":"#NAME?"}},{"$f":"AJ14","v":1200},null,null,{"$f":"AH20","v":{"$error":"#NAME?"}},{"$f":"Assumptions!D157","v":909.39724613323585},{"$f":"Assumptions!E157","v":0},{"$f":"_xll.RiskOutput(,,1)+AN20+AO20+AP20","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ20+W20","v":{"$error":"#NAME?"}},null,null,"FY 2019",{"$f":"_xll.RiskPercentile(AE20,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W20,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF20,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG20,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP20, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO20, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2019",{"$f":"AE20","v":{"$error":"#NAME?"}},{"$f":"W20","v":{"$error":"#NAME?"}},{"$f":"AF20","v":{"$error":"#NAME?"}},{"$f":"AG20","v":{"$error":"#NAME?"}},{"$f":"AP20","v":0},{"$f":"AO20","v":909.39724613323585},null,null,null,"FY 2019",{"$f":"Assumptions!C157","v":4583.1000000000004},{"$f":"AQ20","v":{"$error":"#NAME?"}},{"$f":"BP20-BO20","v":{"$error":"#NAME?"}},null,null,{"$f":"BN20","v":"FY 2019"},{"$f":"_xll.RiskOutput(,BU18,1)+$BU$13","v":2000},{"$f":"BU20*BX14","v":45},{"$f":"BU14","v":100},{"$f":"-(MIN(-BQ20,BU20+BV20+BW20))","v":{"$error":"#NAME?"}},{"$f":"BU20+BV20+BW20+BX20","v":{"$error":"#NAME?"}},null,{"$f":"BQ20-BX20","v":{"$error":"#NAME?"}}]
[null,{"$f":"B20+1","v":2020},"Year 2",{"$f":"IF(F21<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C21),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D338","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O20+F20","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F21/(1+$R$9)^($B21-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F21-M21+(0.5*E21))-(0.5*K21))*D21","v":{"$error":"#NAME?"}},{"$f":"I20*F21/F20","v":{"$error":"#NAME?"}},{"$f":"(MAX(424.4*I58,0))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F21>0,K21/((1+$R$9)^(B21-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S21*$X$7,Y21*$X$6/1000000+X21 - 'Petroleum Model'!E338)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"H21-K21-I21-J21+E21+N21-M21","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,2)+F21+O21","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P21/((1+$R$9)^($B21-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F16:F20)-$T$13)*T21","v":2909.319},{"$f":"IF(COUNT($B$20:B21) - 1 < $R$7, $R$6, $R$8)","v":5.2499999999999998E-2},null,{"$f":"V20+1","v":2019},{"$f":"M21 + 'Petroleum Model'!E337","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F118","v":26.156535000000002},{"$f":"Assumptions!C118","v":663013.62829280004},{"$f":"_xll.RiskOutput(,,1)+(W21-X21)*1000000/Y21","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z21,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,{"$f":"B21","v":2020},{"$f":"_xll.RiskOutput()+K21","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F338","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G338","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE21:AG21)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$f":"AK20*(1+$R$9*$AJ$16)","v":1200},null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D158","v":929.48237118977272},{"$f":"Assumptions!E158","v":0},{"$f":"_xll.RiskOutput(,,1)+AN21+AO21+AP21","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ21+W21","v":{"$error":"#NAME?"}},null,null,"FY 2020",{"$f":"_xll.RiskPercentile(AE21,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W21,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF21,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG21,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP21, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO21, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2020",{"$f":"AE21","v":{"$error":"#NAME?"}},{"$f":"W21","v":{"$error":"#NAME?"}},{"$f":"AF21","v":{"$error":"#NAME?"}},{"$f":"AG21","v":{"$error":"#NAME?"}},{"$f":"AP21","v":0},{"$f":"AO21","v":929.48237118977272},null,null,null,"FY 2020",{"$f":"Assumptions!C158","v":4720.6000000000004},{"$f":"AQ21","v":{"$error":"#NAME?"}},{"$f":"BP21-BO21","v":{"$error":"#NAME?"}},null,null,{"$f":"BN21","v":"FY 2020"},{"$f":"_xll.RiskOutput(,BU18,2)+BY20","v":{"$error":"#NAME?"}},{"$f":"MAX(BU21+5*MIN(BX20,0),0)*$BX$13+(MIN(-5*MIN(BX20,0),BU21)*$BX$14)","v":{"$error":"#NAME?"}},{"$f":"BW20","v":100},{"$f":"-(MIN(-BQ21,BU21+BV21+BW21))","v":{"$error":"#NAME?"}},{"$f":"BU21+BV21+BW21+BX21","v":{"$error":"#NAME?"}},null,{"$f":"BQ21-BX21","v":{"$error":"#NAME?"}}]
[null,{"$f":"B21+1","v":2021},"Year 3",{"$f":"IF(F22<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C22),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D339","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O21+F21","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F22/(1+$R$9)^($B22-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F22-M22+(0.5*E22))-(0.5*K22))*D22","v":{"$error":"#NAME?"}},{"$f":"I21*F22/F21","v":{"$error":"#NAME?"}},{"$f":"(MAX(424.4*I59,0))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F22>0,K22/((1+$R$9)^(B22-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S22*$X$7,Y22*$X$6/1000000+X22 - 'Petroleum Model'!E339)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"H22-K22-I22-J22+E22+N22-M22","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,2)+F22+O22","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P22/((1+$R$9)^($B22-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F17:F21)-$T$13)*T22","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B22) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,{"$f":"V21+1","v":2020},{"$f":"M22 + 'Petroleum Model'!E338","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F119","v":26.346244537499999},{"$f":"Assumptions!C119","v":669717.86742000002},{"$f":"_xll.RiskOutput(,,1)+(W22-X22)*1000000/Y22","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z22,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2021,{"$f":"_xll.RiskOutput()+K22","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F339","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G339","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE22:AG22)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D159","v":986.73701331291772},{"$f":"Assumptions!E159","v":0},{"$f":"_xll.RiskOutput(,,1)+AN22+AO22+AP22","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ22+W22","v":{"$error":"#NAME?"}},null,null,"FY 2021",{"$f":"_xll.RiskPercentile(AE22,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W22,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF22,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG22,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP22, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO22, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2021",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,986.73701331291772,null,null,null,"FY 2021",{"$f":"Assumptions!C159","v":4873.3},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2021",{"$f":"_xll.RiskOutput(,BU18,3)+BY21","v":{"$error":"#NAME?"}},{"$f":"MAX(BU22+5*MIN(BX21,0),0)*$BX$13+(MIN(-5*MIN(BX21,0),BU22)*$BX$14)","v":{"$error":"#NAME?"}},{"$f":"BW21","v":100},{"$error":"#NAME?"},{"$f":"BU22+BV22+BW22+BX22","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,2022,"Year 4",{"$f":"IF(F23<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C23),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D340","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O22+F22","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F23/(1+$R$9)^($B23-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F23-M23+(0.5*E23))-(0.5*K23))*D23","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F23>0,K23/((1+$R$9)^(B23-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S23*$X$7,Y23*$X$6/1000000+X23 - 'Petroleum Model'!E340)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"H23-K23-I23-J23+E23+N23-M23","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,2)+F23+O23","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P23/((1+$R$9)^($B23-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F18:F22)-$T$13)*T23","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B23) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2021,{"$f":"M23 + 'Petroleum Model'!E339","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F120","v":26.540222539593749},{"$f":"Assumptions!C120","v":676356.1002328},{"$f":"_xll.RiskOutput(,,1)+(W23-X23)*1000000/Y23","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z23,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2022,{"$f":"_xll.RiskOutput()+K23","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F340","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G340","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE23:AG23)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D160","v":1016.9945980301682},{"$f":"Assumptions!E160","v":0},{"$f":"_xll.RiskOutput(,,1)+AN23+AO23+AP23","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ23+W23","v":{"$error":"#NAME?"}},null,null,"FY 2022",{"$f":"_xll.RiskPercentile(AE23,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W23,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF23,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG23,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP23, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO23, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2022",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1016.9945980301682,null,null,null,"FY 2022",{"$f":"Assumptions!C160","v":4981.6000000000004},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2022",{"$f":"_xll.RiskOutput(,BU18,4)+BY22","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"BW22","v":100},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2023,"Year 5",{"$f":"IF(F24<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C24),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D341","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O23+F23","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F24/(1+$R$9)^($B24-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F24-M24+(0.5*E24))-(0.5*K24))*D24","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F24>0,K24/((1+$R$9)^(B24-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S24*$X$7,Y24*$X$6/1000000+X24 - 'Petroleum Model'!E341)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F24+O24","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P24/((1+$R$9)^($B24-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F19:F23)-$T$13)*T24","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B24) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2022,{"$f":"M24 + 'Petroleum Model'!E340","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F121","v":26.73856504673461},{"$f":"Assumptions!C121","v":682898.87164280005},{"$f":"_xll.RiskOutput(,,1)+(W24-X24)*1000000/Y24","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z24,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2023,{"$f":"_xll.RiskOutput()+K24","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F341","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G341","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE24:AG24)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D161","v":1047.3001385866296},{"$f":"Assumptions!E161","v":0},{"$f":"_xll.RiskOutput(,,1)+AN24+AO24+AP24","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ24+W24","v":{"$error":"#NAME?"}},null,null,"FY 2023",{"$f":"_xll.RiskPercentile(AE24,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W24,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF24,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG24,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP24, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO24, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2023",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1047.3001385866296,null,null,null,"FY 2023",{"$f":"Assumptions!C161","v":5105.5},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2023",{"$f":"_xll.RiskOutput(,BU18,5)+BY23","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2024,"Year 6",{"$f":"IF(F25<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C25),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D342","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O24+F24","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F25/(1+$R$9)^($B25-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F25-M25+(0.5*E25))-(0.5*K25))*D25","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F25>0,K25/((1+$R$9)^(B25-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S25*$X$7,Y25*$X$6/1000000+X25 - 'Petroleum Model'!E342)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F25+O25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P25/((1+$R$9)^($B25-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F20:F24)-$T$13)*T25","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B25) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2023,{"$f":"M25 + 'Petroleum Model'!E341","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F122","v":27.340182760286137},{"$f":"Assumptions!C122","v":689356.88702999998},{"$f":"_xll.RiskOutput(,,1)+(W25-X25)*1000000/Y25","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z25,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2024,{"$f":"_xll.RiskOutput()+K25","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F342","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G342","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE25:AG25)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D162","v":1067.6051677118571},{"$f":"Assumptions!E162","v":0},{"$f":"_xll.RiskOutput(,,1)+AN25+AO25+AP25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ25+W25","v":{"$error":"#NAME?"}},null,null,"FY 2024",{"$f":"_xll.RiskPercentile(AE25,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W25,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF25,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG25,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP25, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO25, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2024",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1067.6051677118571,null,null,null,"FY 2024",{"$f":"Assumptions!C162","v":5211.7},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2024",{"$f":"_xll.RiskOutput(,BU18,6)+BY24","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2025,"Year 7",{"$f":"IF(F26<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C26),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D343","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O25+F25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F26/(1+$R$9)^($B26-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F26-M26+(0.5*E26))-(0.5*K26))*D26","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F26>0,K26/((1+$R$9)^(B26-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S26*$X$7,Y26*$X$6/1000000+X26 - 'Petroleum Model'!E343)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F26+O26","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P26/((1+$R$9)^($B26-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F21:F25)-$T$13)*T26","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B26) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2024,{"$f":"M26 + 'Petroleum Model'!E342","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F123","v":27.955336872392571},{"$f":"Assumptions!C123","v":695681.98238000006},{"$f":"_xll.RiskOutput(,,1)+(W26-X26)*1000000/Y26","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z26,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2025,{"$f":"_xll.RiskOutput()+K26","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F343","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G343","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE26:AG26)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D163","v":1087.9712490785448},{"$f":"Assumptions!E163","v":0},{"$f":"_xll.RiskOutput(,,1)+AN26+AO26+AP26","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ26+W26","v":{"$error":"#NAME?"}},null,null,"FY 2025",{"$f":"_xll.RiskPercentile(AE26,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W26,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF26,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG26,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP26, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO26, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2025",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1087.9712490785448,null,null,null,"FY 2025",{"$f":"Assumptions!C163","v":5311.5},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2025",{"$f":"_xll.RiskOutput(,BU18,7)+BY25","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2026,"Year 8",{"$f":"IF(F27<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C27),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D344","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O26+F26","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F27/(1+$R$9)^($B27-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F27-M27+(0.5*E27))-(0.5*K27))*D27","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F27>0,K27/((1+$R$9)^(B27-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S27*$X$7,Y27*$X$6/1000000+X27 - 'Petroleum Model'!E344)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F27+O27","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P27/((1+$R$9)^($B27-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F22:F26)-$T$13)*T27","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B27) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2025,{"$f":"M27 + 'Petroleum Model'!E343","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F124","v":28.584331952021408},{"$f":"Assumptions!C124","v":701889.31854999997},{"$f":"_xll.RiskOutput(,,1)+(W27-X27)*1000000/Y27","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z27,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2026,{"$f":"_xll.RiskOutput()+K27","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F344","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G344","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE27:AG27)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D164","v":1113.1389552016622},{"$f":"Assumptions!E164","v":0},{"$f":"_xll.RiskOutput(,,1)+AN27+AO27+AP27","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ27+W27","v":{"$error":"#NAME?"}},null,null,"FY 2026",{"$f":"_xll.RiskPercentile(AE27,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W27,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF27,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG27,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP27, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO27, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2026",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1113.1389552016622,null,null,null,"FY 2026",{"$f":"Assumptions!C164","v":5421.1},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2026",{"$f":"_xll.RiskOutput(,BU18,8)+BY26","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2027,"Year 9",{"$f":"IF(F28<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C28),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D345","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O27+F27","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F28/(1+$R$9)^($B28-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F28-M28+(0.5*E28))-(0.5*K28))*D28","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F28>0,K28/((1+$R$9)^(B28-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S28*$X$7,Y28*$X$6/1000000+X28 - 'Petroleum Model'!E345)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F28+O28","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P28/((1+$R$9)^($B28-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F23:F27)-$T$13)*T28","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B28) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2026,{"$f":"M28 + 'Petroleum Model'!E344","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F125","v":29.227479420941886},{"$f":"Assumptions!C125","v":707972.65583279997},{"$f":"_xll.RiskOutput(,,1)+(W28-X28)*1000000/Y28","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z28,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2027,{"$f":"_xll.RiskOutput()+K28","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F345","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G345","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE28:AG28)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D165","v":1143.4612396810421},{"$f":"Assumptions!E165","v":0},{"$f":"_xll.RiskOutput(,,1)+AN28+AO28+AP28","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ28+W28","v":{"$error":"#NAME?"}},null,null,"FY 2027",{"$f":"_xll.RiskPercentile(AE28,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W28,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF28,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG28,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP28, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO28, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2027",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1143.4612396810421,null,null,null,"FY 2027",{"$f":"Assumptions!C165","v":5542.4},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2027",{"$f":"_xll.RiskOutput(,BU18,9)+BY27","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"BQ28-BX28","v":{"$error":"#NAME?"}}]
[null,2028,"Year 10",{"$f":"IF(F29<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C29),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D346","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O28+F28","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F29/(1+$R$9)^($B29-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F29-M29+(0.5*E29))-(0.5*K29))*D29","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F29>0,K29/((1+$R$9)^(B29-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S29*$X$7,Y29*$X$6/1000000+X29 - 'Petroleum Model'!E346)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F29+O29","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P29/((1+$R$9)^($B29-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F24:F28)-$T$13)*T29","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B29) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2027,{"$f":"M29 + 'Petroleum Model'!E345","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F126","v":29.885097707913076},{"$f":"Assumptions!C126","v":713931.98403280007},{"$f":"_xll.RiskOutput(,,1)+(W29-X29)*1000000/Y29","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z29,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2028,{"$f":"_xll.RiskOutput()+K29","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F346","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G346","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE29:AG29)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D166","v":1166.874540516817},{"$f":"Assumptions!E166","v":0},{"$f":"_xll.RiskOutput(,,1)+AN29+AO29+AP29","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ29+W29","v":{"$error":"#NAME?"}},null,null,"FY 2028",{"$f":"_xll.RiskPercentile(AE29,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W29,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF29,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG29,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP29, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO29, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2028",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1166.874540516817,null,null,null,"FY 2028",{"$f":"Assumptions!C166","v":5601.7},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2028",{"$f":"_xll.RiskOutput(,BU18,10)+BY28","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$f":"BU29+BV29+BW29+BX29","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"}]
[null,2029,"Year 11",{"$f":"IF(F30<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C30),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D347","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O29+F29","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F30/(1+$R$9)^($B30-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F30-M30+(0.5*E30))-(0.5*K30))*D30","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F30>0,K30/((1+$R$9)^(B30-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S30*$X$7,Y30*$X$6/1000000+X30 - 'Petroleum Model'!E347)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F30+O30","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P30/((1+$R$9)^($B30-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F25:F29)-$T$13)*T30","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B30) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2028,{"$f":"M30 + 'Petroleum Model'!E346","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F127","v":30.557512406341118},{"$f":"Assumptions!C127","v":719763.73469000007},{"$f":"_xll.RiskOutput(,,1)+(W30-X30)*1000000/Y30","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z30,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2029,{"$f":"_xll.RiskOutput()+K30","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F347","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G347","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE30:AG30)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D167","v":1177.5296250312449},{"$f":"Assumptions!E167","v":0},{"$f":"_xll.RiskOutput(,,1)+AN30+AO30+AP30","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ30+W30","v":{"$error":"#NAME?"}},null,null,"FY 2029",{"$f":"_xll.RiskPercentile(AE30,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W30,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF30,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG30,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP30, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO30, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2029",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1177.5296250312449,null,null,null,"FY 2029",{"$f":"Assumptions!C167","v":5727.7382499999994},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2029",{"$f":"_xll.RiskOutput(,BU18,11)+BY29","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2030,"Year 12",{"$f":"IF(F31<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C31),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D348","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O30+F30","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F31/(1+$R$9)^($B31-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F31-M31+(0.5*E31))-(0.5*K31))*D31","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F31>0,K31/((1+$R$9)^(B31-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S31*$X$7,Y31*$X$6/1000000+X31 - 'Petroleum Model'!E348)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F31+O31","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P31/((1+$R$9)^($B31-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F26:F30)-$T$13)*T31","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B31) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2029,{"$f":"M31 + 'Petroleum Model'!E347","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F128","v":31.245056435483793},{"$f":"Assumptions!C128","v":725466.13377000007},{"$f":"_xll.RiskOutput(,,1)+(W31-X31)*1000000/Y31","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z31,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2030,{"$f":"_xll.RiskOutput()+K31","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F348","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G348","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE31:AG31)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D168","v":1188.443792168071},{"$f":"Assumptions!E168","v":0},{"$f":"_xll.RiskOutput(,,1)+AN31+AO31+AP31","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ31+W31","v":{"$error":"#NAME?"}},null,null,"FY 2030",{"$f":"_xll.RiskPercentile(AE31,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W31,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF31,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG31,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP31, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO31, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2030",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1188.443792168071,null,null,null,"FY 2030",{"$f":"Assumptions!C168","v":5856.6123606249994},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2030",{"$f":"_xll.RiskOutput(,BU18,12)+BY30","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2031,"Year 13",{"$f":"IF(F32<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C32),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D349","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O31+F31","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F32/(1+$R$9)^($B32-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F32-M32+(0.5*E32))-(0.5*K32))*D32","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F32>0,K32/((1+$R$9)^(B32-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S32*$X$7,Y32*$X$6/1000000+X32 - 'Petroleum Model'!E349)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F32+O32","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P32/((1+$R$9)^($B32-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F27:F31)-$T$13)*T32","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B32) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2030,{"$f":"M32 + 'Petroleum Model'!E348","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F129","v":31.948070205282178},{"$f":"Assumptions!C129","v":731072.18443000002},{"$f":"_xll.RiskOutput(,,1)+(W32-X32)*1000000/Y32","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z32,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2031,{"$f":"_xll.RiskOutput()+K32","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F349","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G349","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE32:AG32)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D169","v":1194.6187083496181},{"$f":"Assumptions!E169","v":0},{"$f":"_xll.RiskOutput(,,1)+AN32+AO32+AP32","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ32+W32","v":{"$error":"#NAME?"}},null,null,"FY 2031",{"$f":"_xll.RiskPercentile(AE32,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W32,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF32,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG32,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP32, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO32, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2031",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1194.6187083496181,null,null,null,"FY 2031",{"$f":"Assumptions!C169","v":5988.3861387390616},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2031",{"$f":"_xll.RiskOutput(,BU18,13)+BY31","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2032,"Year 14",{"$f":"IF(F33<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C33),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D350","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O32+F32","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F33/(1+$R$9)^($B33-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F33-M33+(0.5*E33))-(0.5*K33))*D33","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F33>0,K33/((1+$R$9)^(B33-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S33*$X$7,Y33*$X$6/1000000+X33 - 'Petroleum Model'!E350)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F33+O33","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P33/((1+$R$9)^($B33-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F28:F32)-$T$13)*T33","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B33) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2031,{"$f":"M33 + 'Petroleum Model'!E349","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F130","v":32.666901784901029},{"$f":"Assumptions!C130","v":736564.04437000002},{"$f":"_xll.RiskOutput(,,1)+(W33-X33)*1000000/Y33","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z33,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2032,{"$f":"_xll.RiskOutput()+K33","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F350","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G350","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE33:AG33)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D170","v":1206.0561860632931},{"$f":"Assumptions!E170","v":0},{"$f":"_xll.RiskOutput(,,1)+AN33+AO33+AP33","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ33+W33","v":{"$error":"#NAME?"}},null,null,"FY 2032",{"$f":"_xll.RiskPercentile(AE33,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W33,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF33,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG33,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP33, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO33, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2032",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1206.0561860632931,null,null,null,"FY 2032",{"$f":"Assumptions!C170","v":6123.1248268606905},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2032",{"$f":"_xll.RiskOutput(,BU18,14)+BY32","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"BQ33-BX33","v":{"$error":"#NAME?"}}]
[null,2033,"Year 15",{"$f":"IF(F34<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C34),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D351","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O33+F33","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F34/(1+$R$9)^($B34-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F34-M34+(0.5*E34))-(0.5*K34))*D34","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F34>0,K34/((1+$R$9)^(B34-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S34*$X$7,Y34*$X$6/1000000+X34 - 'Petroleum Model'!E351)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F34+O34","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P34/((1+$R$9)^($B34-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F29:F33)-$T$13)*T34","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B34) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2032,{"$f":"M34 + 'Petroleum Model'!E350","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F131","v":33.401907075061295},{"$f":"Assumptions!C131","v":741943.49782000005},{"$f":"_xll.RiskOutput(,,1)+(W34-X34)*1000000/Y34","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z34,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2033,{"$f":"_xll.RiskOutput()+K34","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F351","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G351","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE34:AG34)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D171","v":1212.7581841487322},{"$f":"Assumptions!E171","v":0},{"$f":"_xll.RiskOutput(,,1)+AN34+AO34+AP34","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ34+W34","v":{"$error":"#NAME?"}},null,null,"FY 2033",{"$f":"_xll.RiskPercentile(AE34,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W34,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF34,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG34,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP34, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO34, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2033",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1212.7581841487322,null,null,null,"FY 2033",{"$f":"Assumptions!C171","v":6260.8951354650562},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2033",{"$f":"_xll.RiskOutput(,BU18,15)+BY33","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2034,"Year 16",{"$f":"IF(F35<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C35),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D352","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O34+F34","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F35/(1+$R$9)^($B35-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F35-M35+(0.5*E35))-(0.5*K35))*D35","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F35>0,K35/((1+$R$9)^(B35-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S35*$X$7,Y35*$X$6/1000000+X35 - 'Petroleum Model'!E352)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F35+O35","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P35/((1+$R$9)^($B35-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F30:F34)-$T$13)*T35","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B35) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2033,{"$f":"M35 + 'Petroleum Model'!E351","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F132","v":34.153449984250173},{"$f":"Assumptions!C132","v":747250.6950528},{"$f":"_xll.RiskOutput(,,1)+(W35-X35)*1000000/Y35","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z35,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2034,{"$f":"_xll.RiskOutput()+K35","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F352","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G352","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE35:AG35)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D172","v":1224.7268081731943},{"$f":"Assumptions!E172","v":0},{"$f":"_xll.RiskOutput(,,1)+AN35+AO35+AP35","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ35+W35","v":{"$error":"#NAME?"}},null,null,"FY 2034",{"$f":"_xll.RiskPercentile(AE35,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W35,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF35,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG35,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP35, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO35, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2034",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1224.7268081731943,null,null,null,"FY 2034",{"$f":"Assumptions!C172","v":6401.7652760130195},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2034",{"$f":"_xll.RiskOutput(,BU18,16)+BY34","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2035,"Year 17",{"$f":"IF(F36<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C36),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D353","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O35+F35","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F36/(1+$R$9)^($B36-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F36-M36+(0.5*E36))-(0.5*K36))*D36","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F36>0,K36/((1+$R$9)^(B36-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S36*$X$7,Y36*$X$6/1000000+X36 - 'Petroleum Model'!E353)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F36+O36","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P36/((1+$R$9)^($B36-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F31:F35)-$T$13)*T36","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B36) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2034,{"$f":"M36 + 'Petroleum Model'!E352","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F133","v":34.921902608895806},{"$f":"Assumptions!C133","v":752449.04405999999},{"$f":"_xll.RiskOutput(,,1)+(W36-X36)*1000000/Y36","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z36,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2035,{"$f":"_xll.RiskOutput()+K36","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F353","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G353","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE36:AG36)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D173","v":1236.9643108949269},{"$f":"Assumptions!E173","v":0},{"$f":"_xll.RiskOutput(,,1)+AN36+AO36+AP36","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ36+W36","v":{"$error":"#NAME?"}},null,null,"FY 2035",{"$f":"_xll.RiskPercentile(AE36,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W36,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF36,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG36,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP36, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO36, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2035",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1236.9643108949269,null,null,null,"FY 2035",{"$f":"Assumptions!C173","v":6545.8049947233121},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2035",{"$f":"_xll.RiskOutput(,BU18,17)+BY35","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2036,"Year 18",{"$f":"IF(F37<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C37),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D354","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O36+F36","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F37/(1+$R$9)^($B37-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F37-M37+(0.5*E37))-(0.5*K37))*D37","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F37>0,K37/((1+$R$9)^(B37-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S37*$X$7,Y37*$X$6/1000000+X37 - 'Petroleum Model'!E354)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F37+O37","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P37/((1+$R$9)^($B37-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F32:F36)-$T$13)*T37","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B37) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2035,{"$f":"M37 + 'Petroleum Model'!E353","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F134","v":35.707645417595955},{"$f":"Assumptions!C134","v":757577.81829279999},{"$f":"_xll.RiskOutput(,,1)+(W37-X37)*1000000/Y37","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z37,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2036,{"$f":"_xll.RiskOutput()+K37","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F354","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G354","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE37:AG37)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D174","v":1244.473092814314},{"$f":"Assumptions!E174","v":0},{"$f":"_xll.RiskOutput(,,1)+AN37+AO37+AP37","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ37+W37","v":{"$error":"#NAME?"}},null,null,"FY 2036",{"$f":"_xll.RiskPercentile(AE37,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W37,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF37,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG37,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP37, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO37, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2036",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1244.473092814314,null,null,null,"FY 2036",{"$f":"Assumptions!C174","v":6693.0856071045864},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2036",{"$f":"_xll.RiskOutput(,BU18,18)+BY36","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2037,"Year 19",{"$f":"IF(F38<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C38),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D355","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O37+F37","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F38/(1+$R$9)^($B38-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F38-M38+(0.5*E38))-(0.5*K38))*D38","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F38>0,K38/((1+$R$9)^(B38-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S38*$X$7,Y38*$X$6/1000000+X38 - 'Petroleum Model'!E355)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F38+O38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P38/((1+$R$9)^($B38-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F33:F37)-$T$13)*T38","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B38) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2036,{"$f":"M38 + 'Petroleum Model'!E354","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F135","v":36.511067439491868},{"$f":"Assumptions!C135","v":762661.08956280001},{"$f":"_xll.RiskOutput(,,1)+(W38-X38)*1000000/Y38","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z38,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2037,{"$f":"_xll.RiskOutput()+K38","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F355","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G355","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE38:AG38)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D175","v":1257.2557028126448},{"$f":"Assumptions!E175","v":0},{"$f":"_xll.RiskOutput(,,1)+AN38+AO38+AP38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ38+W38","v":{"$error":"#NAME?"}},null,null,"FY 2037",{"$f":"_xll.RiskPercentile(AE38,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W38,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF38,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG38,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP38, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO38, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2037",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1257.2557028126448,null,null,null,"FY 2037",{"$f":"Assumptions!C175","v":6843.6800332644398},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2037",{"$f":"_xll.RiskOutput(,BU18,19)+BY37","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2038,"Year 20",{"$f":"IF(F39<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C39),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D356","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O38+F38","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F39/(1+$R$9)^($B39-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F39-M39+(0.5*E39))-(0.5*K39))*D39","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F39>0,K39/((1+$R$9)^(B39-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S39*$X$7,Y39*$X$6/1000000+X39 - 'Petroleum Model'!E356)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F39+O39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P39/((1+$R$9)^($B39-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F34:F38)-$T$13)*T39","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B39) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2037,{"$f":"M39 + 'Petroleum Model'!E355","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F136","v":37.332566456880429},{"$f":"Assumptions!C136","v":767693.50517999998},{"$f":"_xll.RiskOutput(,,1)+(W39-X39)*1000000/Y39","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z39,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2038,{"$f":"_xll.RiskOutput()+K39","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F356","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G356","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE39:AG39)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D176","v":1270.3148388784077},{"$f":"Assumptions!E176","v":0},{"$f":"_xll.RiskOutput(,,1)+AN39+AO39+AP39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ39+W39","v":{"$error":"#NAME?"}},null,null,"FY 2038",{"$f":"_xll.RiskPercentile(AE39,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W39,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF39,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG39,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP39, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO39, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2038",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1270.3148388784077,null,null,null,"FY 2038",{"$f":"Assumptions!C176","v":6997.6628340128891},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2038",{"$f":"_xll.RiskOutput(,BU18,20)+BY38","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2039,"Year 21",{"$f":"IF(F40<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C40),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D357","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O39+F39","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F40/(1+$R$9)^($B40-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F40-M40+(0.5*E40))-(0.5*K40))*D40","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F40>0,K40/((1+$R$9)^(B40-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S40*$X$7,Y40*$X$6/1000000+X40 - 'Petroleum Model'!E357)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F40+O40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P40/((1+$R$9)^($B40-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F35:F39)-$T$13)*T40","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B40) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2038,{"$f":"M40 + 'Petroleum Model'!E356","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F137","v":38.172549202160241},{"$f":"Assumptions!C137","v":772693.81485279999},{"$f":"_xll.RiskOutput(,,1)+(W40-X40)*1000000/Y40","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z40,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2039,{"$f":"_xll.RiskOutput()+K40","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F357","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G357","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE40:AG40)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D177","v":1278.6533489210772},{"$f":"Assumptions!E177","v":0},{"$f":"_xll.RiskOutput(,,1)+AN40+AO40+AP40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ40+W40","v":{"$error":"#NAME?"}},null,null,"FY 2039",{"$f":"_xll.RiskPercentile(AE40,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W40,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF40,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG40,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP40, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO40, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2039",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1278.6533489210772,null,null,null,"FY 2039",{"$f":"Assumptions!C177","v":7155.1102477781787},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2039",{"$f":"_xll.RiskOutput(,BU18,21)+BY39","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2040,"Year 22",{"$f":"IF(F41<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C41),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D358","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O40+F40","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F41/(1+$R$9)^($B41-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F41-M41+(0.5*E41))-(0.5*K41))*D41","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F41>0,K41/((1+$R$9)^(B41-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S41*$X$7,Y41*$X$6/1000000+X41 - 'Petroleum Model'!E358)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F41+O41","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P41/((1+$R$9)^($B41-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F36:F40)-$T$13)*T41","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B41) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2039,{"$f":"M41 + 'Petroleum Model'!E357","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F138","v":39.031431559208841},{"$f":"Assumptions!C138","v":777689.65885280003},{"$f":"_xll.RiskOutput(,,1)+(W41-X41)*1000000/Y41","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z41,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2040,{"$f":"_xll.RiskOutput()+K41","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F358","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G358","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE41:AG41)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D178","v":1292.2742316723984},{"$f":"Assumptions!E178","v":0},{"$f":"_xll.RiskOutput(,,1)+AN41+AO41+AP41","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ41+W41","v":{"$error":"#NAME?"}},null,null,"FY 2040",{"$f":"_xll.RiskPercentile(AE41,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W41,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF41,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG41,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP41, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO41, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2040",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1292.2742316723984,null,null,null,"FY 2040",{"$f":"Assumptions!C178","v":7316.100228353188},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2040",{"$f":"_xll.RiskOutput(,BU18,22)+BY40","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$f":"-(MIN(-BQ41,BU41+BV41+BW41))","v":{"$error":"#NAME?"}},{"$f":"BU41+BV41+BW41+BX41","v":{"$error":"#NAME?"}},null,{"$f":"BQ41-BX41","v":{"$error":"#NAME?"}}]
[null,2041,"Year 23",{"$f":"IF(F42<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C42),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D359","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O41+F41","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F42/(1+$R$9)^($B42-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F42-M42+(0.5*E42))-(0.5*K42))*D42","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F42>0,K42/((1+$R$9)^(B42-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S42*$X$7,Y42*$X$6/1000000+X42 - 'Petroleum Model'!E359)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F42+O42","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P42/((1+$R$9)^($B42-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F37:F41)-$T$13)*T42","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B42) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2040,{"$f":"M42 + 'Petroleum Model'!E358","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F139","v":39.909638769291043},{"$f":"Assumptions!C139","v":782674.79747280001},{"$f":"_xll.RiskOutput(,,1)+(W42-X42)*1000000/Y42","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z42,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2041,{"$f":"_xll.RiskOutput()+K42","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F359","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G359","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE42:AG42)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D179","v":1306.1806376752329},{"$f":"Assumptions!E179","v":0},{"$f":"_xll.RiskOutput(,,1)+AN42+AO42+AP42","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ42+W42","v":{"$error":"#NAME?"}},null,null,"FY 2041",{"$f":"_xll.RiskPercentile(AE42,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W42,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF42,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG42,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP42, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO42, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2041",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1306.1806376752329,null,null,null,"FY 2041",{"$f":"Assumptions!C179","v":7480.7124834911347},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2041",{"$f":"_xll.RiskOutput(,BU18,23)+BY41","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2042,"Year 24",{"$f":"IF(F43<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C43),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D360","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O42+F42","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F43/(1+$R$9)^($B43-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F43-M43+(0.5*E43))-(0.5*K43))*D43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F43>0,K43/((1+$R$9)^(B43-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S43*$X$7,Y43*$X$6/1000000+X43 - 'Petroleum Model'!E360)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F43+O43","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P43/((1+$R$9)^($B43-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F38:F42)-$T$13)*T43","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B43) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2041,{"$f":"M43 + 'Petroleum Model'!E359","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F140","v":40.807605641600091},{"$f":"Assumptions!C140","v":787645.66225280007},{"$f":"_xll.RiskOutput(,,1)+(W43-X43)*1000000/Y43","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z43,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2042,{"$f":"_xll.RiskOutput()+K43","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F360","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G360","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE43:AG43)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D180","v":1315.3758703601056},{"$f":"Assumptions!E180","v":0},{"$f":"_xll.RiskOutput(,,1)+AN43+AO43+AP43","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ43+W43","v":{"$error":"#NAME?"}},null,null,"FY 2042",{"$f":"_xll.RiskPercentile(AE43,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W43,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF43,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG43,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP43, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO43, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2042",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1315.3758703601056,null,null,null,"FY 2042",{"$f":"Assumptions!C180","v":7649.0285143696847},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2042",{"$f":"_xll.RiskOutput(,BU18,24)+BY42","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,2043,"Year 25",{"$f":"IF(F44<0,0,_xll.RiskNormal($H$8,$E$9,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,2,'Fund Model'!C44),_xll.RiskStatic($E$8)))","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!D361","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,\"Asset Base Nominal\",2)+O43+F43","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+F44/(1+$R$9)^($B44-$B$20)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+((F44-M44+(0.5*E44))-(0.5*K44))*D44","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,1)+IF(F44>0,K44/((1+$R$9)^(B44-$B$19+0.5)),0)","v":{"$error":"#NAME?"}},{"$f":"MAX(S44*$X$7,Y44*$X$6/1000000+X44 - 'Petroleum Model'!E361)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskOutput(,,2)+F44+O44","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P44/((1+$R$9)^($B44-$B$19))","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F39:F43)-$T$13)*T44","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B44) - 1 < $R$7, $R$6, $R$8)","v":0.05},null,2042,{"$f":"M44 + 'Petroleum Model'!E360","v":{"$error":"#NAME?"}},{"$f":"Assumptions!F141","v":41.725776768536086},{"$f":"Assumptions!C141","v":792636.15356280003},{"$f":"_xll.RiskOutput(,,1)+(W44-X44)*1000000/Y44","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile(Z44,0.5,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,2043,{"$f":"_xll.RiskOutput()+K44","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!F361","v":{"$error":"#NAME?"}},{"$f":"'Petroleum Model'!G361","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,4)+SUM(AE44:AG44)","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},1200,null,null,{"$error":"#NAME?"},{"$f":"Assumptions!D181","v":1329.8633872096102},{"$f":"Assumptions!E181","v":0},{"$f":"_xll.RiskOutput(,,1)+AN44+AO44+AP44","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+AQ44+W44","v":{"$error":"#NAME?"}},null,null,"FY 2043",{"$f":"_xll.RiskPercentile(AE44,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W44,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF44,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG44,0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AP44, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AO44, 0.5, _xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},null,null,"FY 2043",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,1329.8633872096102,null,null,null,"FY 2043",{"$f":"Assumptions!C181","v":7821.1316559430024},{"$error":"#NAME?"},{"$error":"#NAME?"},null,null,"FY 2043",{"$f":"_xll.RiskOutput(,BU18,25)+BY43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},100,{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xll.RiskOutput(,\"Year 1\",11)+(AVERAGE(F40:F44)-$T$13)*T45","v":{"$error":"#NAME?"}},{"$f":"IF(COUNT($B$20:B45) - 1 < $R$7, $R$6, $R$8)","v":0.05}]
[null,null,null,"Totals Over Time Horizon",{"$f":"_xll.RiskOutput()+SUM(E20:E44)","v":{"$error":"#NAME?"}},null,null,{"$f":"_xll.RiskOutput()+SUM(H20:H44)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"Total $ in / all\")+SUM(H46,E46)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"Total $ in / all\")+SUM(I46,F46)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(\"Total $ in / all\")+SUM(J46,G46)","v":{"$error":"#NAME?"}}]
[]
[null,"Key outputs"]
[null,"End of Year Account Balances"]
[null,null,"Principal","Earnings Reserve","Unrealized Earnings",null,"Principal Deposits","Statutory Earning","Statutory Return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard deviation of payout",{"$f":"_xll.RiskOutput()+_xlfn.STDEV.S(AQ20:AQ44)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,{"$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",{"$f":"_xll.RiskOutput()+AQ50/AVERAGE(AQ20:AQ44)","v":{"$error":"#NAME?"}}]
[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":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G57)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P20-C57-E57","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E56+H20-H57","v":{"$error":"#NAME?"}},{"$f":"B57","v":2019},{"$f":"AA57","v":{"$error":"#NAME?"}},{"$f":"I57*((F20-M20+(0.5*E20))-(0.5*K20))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C20),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,"Statutory Rate",null,null,{"$f":"'Petroleum Model'!H337","v":{"$error":"#NAME?"}},{"$f":"S20*Assumptions!$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$43","v":{"$error":"#NAME?"}},{"$f":"T57","v":3578.3216372780698},{"$f":"O57","v":129.64949999999999},{"$f":"U57","v":{"$error":"#NAME?"}},0,{"$f":"INDEX(V57:Y57, 0, Assumptions!$P$43)","v":3578.3216372780698},{"$f":"N57+Z57","v":{"$error":"#NAME?"}}]
[null,{"$f":"B21","v":2020},{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G58)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P21-C58-E58","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E57+H21-H58","v":{"$error":"#NAME?"}},{"$f":"B58","v":2020},{"$f":"AA58","v":{"$error":"#NAME?"}},{"$f":"I58*((F21-M21+(0.5*E21))-(0.5*K21))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C21),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,"Median Return",{"$f":"Assumptions!C55","v":6.5299999999999997E-2},null,{"$f":"'Petroleum Model'!H338","v":{"$error":"#NAME?"}},{"$f":"S21*Assumptions!$C$42/T21","v":138.53900000000002},11637.276,{"$f":"(C57+D57)/(C57+D57+E57)","v":{"$error":"#NAME?"}},{"$f":"P58*Q58","v":{"$error":"#NAME?"}},{"$f":"D57","v":{"$error":"#NAME?"}},{"$f":"MAX(S58-R58,0)","v":{"$error":"#NAME?"}},{"$f":"(C57+N58)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$f":"T58","v":{"$error":"#NAME?"}},{"$f":"O58","v":138.53900000000002},{"$f":"U58","v":{"$error":"#NAME?"}},0,{"$f":"INDEX(V58:Y58, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$f":"N58+Z58","v":{"$error":"#NAME?"}}]
[null,2021,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G59)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P22-C59-E59","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E58+H22-H59","v":{"$error":"#NAME?"}},2021,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C22),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,"Standard Deviation",{"$f":"Assumptions!C56","v":2.24E-2},null,{"$f":"'Petroleum Model'!H339","v":{"$error":"#NAME?"}},{"$f":"S22*Assumptions!$C$42/T22","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C58+N59)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V59:Y59, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2022,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G60)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P23-C60-E60","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E59+H23-H60","v":{"$error":"#NAME?"}},2022,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C23),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H340","v":{"$error":"#NAME?"}},{"$f":"S23*Assumptions!$C$42/T23","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C59+N60)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V60:Y60, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2023,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G61)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P24-C61-E61","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E60+H24-H61","v":{"$error":"#NAME?"}},2023,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C24),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,"Inflation-proofing Input",null,null,{"$f":"'Petroleum Model'!H341","v":{"$error":"#NAME?"}},{"$f":"S24*Assumptions!$C$42/T24","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C60+N61)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V61:Y61, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2024,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G62)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P25-C62-E62","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E61+H25-H62","v":{"$error":"#NAME?"}},2024,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C25),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,"Years in ER",{"$f":"Assumptions!C41","v":4},null,{"$f":"'Petroleum Model'!H342","v":{"$error":"#NAME?"}},{"$f":"S25*Assumptions!$C$42/T25","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C61+N62)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V62:Y62, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2025,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G63)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P26-C63-E63","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E62+H26-H63","v":{"$error":"#NAME?"}},2025,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C26),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,"Inf-proofing POMV",{"$f":"Assumptions!C42","v":2.5000000000000001E-3},null,{"$f":"'Petroleum Model'!H343","v":{"$error":"#NAME?"}},{"$f":"S26*Assumptions!$C$42/T26","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C62+N63)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V63:Y63, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2026,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G64)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P27-C64-E64","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E63+H27-H64","v":{"$error":"#NAME?"}},2026,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C27),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H344","v":{"$error":"#NAME?"}},{"$f":"S27*Assumptions!$C$42/T27","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C63+N64)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V64:Y64, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2027,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G65)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P28-C65-E65","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E64+H28-H65","v":{"$error":"#NAME?"}},2027,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C28),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H345","v":{"$error":"#NAME?"}},{"$f":"S28*Assumptions!$C$42/T28","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C64+N65)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V65:Y65, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2028,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G66)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P29-C66-E66","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E65+H29-H66","v":{"$error":"#NAME?"}},2028,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C29),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H346","v":{"$error":"#NAME?"}},{"$f":"S29*Assumptions!$C$42/T29","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C65+N66)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V66:Y66, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2029,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G67)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P30-C67-E67","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E66+H30-H67","v":{"$error":"#NAME?"}},2029,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C30),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H347","v":{"$error":"#NAME?"}},{"$f":"S30*Assumptions!$C$42/T30","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C66+N67)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V67:Y67, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2030,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G68)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P31-C68-E68","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E67+H31-H68","v":{"$error":"#NAME?"}},2030,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C31),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H348","v":{"$error":"#NAME?"}},{"$f":"S31*Assumptions!$C$42/T31","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C67+N68)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V68:Y68, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2031,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G69)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P32-C69-E69","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E68+H32-H69","v":{"$error":"#NAME?"}},2031,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C32),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H349","v":{"$error":"#NAME?"}},{"$f":"S32*Assumptions!$C$42/T32","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C68+N69)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V69:Y69, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2032,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G70)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P33-C70-E70","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E69+H33-H70","v":{"$error":"#NAME?"}},2032,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C33),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H350","v":{"$error":"#NAME?"}},{"$f":"S33*Assumptions!$C$42/T33","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"D69","v":{"$error":"#NAME?"}},{"$f":"MAX(S70-R70,0)","v":{"$error":"#NAME?"}},{"$f":"(C69+N70)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V70:Y70, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2033,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G71)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P34-C71-E71","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E70+H34-H71","v":{"$error":"#NAME?"}},2033,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C34),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H351","v":{"$error":"#NAME?"}},{"$f":"S34*Assumptions!$C$42/T34","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C70+N71)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V71:Y71, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2034,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G72)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P35-C72-E72","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E71+H35-H72","v":{"$error":"#NAME?"}},{"$f":"B72","v":2034},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C35),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H352","v":{"$error":"#NAME?"}},{"$f":"S35*Assumptions!$C$42/T35","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C71+N72)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V72:Y72, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2035,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G73)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P36-C73-E73","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E72+H36-H73","v":{"$error":"#NAME?"}},2035,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C36),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H353","v":{"$error":"#NAME?"}},{"$f":"S36*Assumptions!$C$42/T36","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C72+N73)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V73:Y73, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2036,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G74)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P37-C74-E74","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E73+H37-H74","v":{"$error":"#NAME?"}},2036,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C37),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H354","v":{"$error":"#NAME?"}},{"$f":"S37*Assumptions!$C$42/T37","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C73+N74)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V74:Y74, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2037,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G75)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P38-C75-E75","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E74+H38-H75","v":{"$error":"#NAME?"}},2037,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C38),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H355","v":{"$error":"#NAME?"}},{"$f":"S38*Assumptions!$C$42/T38","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C74+N75)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V75:Y75, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2038,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G76)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P39-C76-E76","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E75+H39-H76","v":{"$error":"#NAME?"}},2038,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C39),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H356","v":{"$error":"#NAME?"}},{"$f":"S39*Assumptions!$C$42/T39","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C75+N76)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V76:Y76, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2039,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G77)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P40-C77-E77","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E76+H40-H77","v":{"$error":"#NAME?"}},2039,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C40),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H357","v":{"$error":"#NAME?"}},{"$f":"S40*Assumptions!$C$42/T40","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C76+N77)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V77:Y77, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2040,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G78)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P41-C78-E78","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E77+H41-H78","v":{"$error":"#NAME?"}},2040,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C41),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H358","v":{"$error":"#NAME?"}},{"$f":"S41*Assumptions!$C$42/T41","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C77+N78)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V78:Y78, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2041,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G79)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P42-C79-E79","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E78+H42-H79","v":{"$error":"#NAME?"}},2041,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C42),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H359","v":{"$error":"#NAME?"}},{"$f":"S42*Assumptions!$C$42/T42","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C78+N79)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V79:Y79, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2042,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G80)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P43-C80-E80","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E79+H43-H80","v":{"$error":"#NAME?"}},2042,{"$f":"AA80","v":{"$error":"#NAME?"}},{"$f":"I80*((F43-M43+(0.5*E43))-(0.5*K43))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C43),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H360","v":{"$error":"#NAME?"}},{"$f":"S43*Assumptions!$C$42/T43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C79+N80)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V80:Y80, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,2043,{"$f":"_xll.RiskOutput(,,1)+$C$56+SUM($G$57:G81)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+P44-C81-E81","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+E80+H44-H81","v":{"$error":"#NAME?"}},2043,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"_xll.RiskNormal($L$58,$L$59,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,1,'Fund Model'!C44),_xll.RiskStatic($L$58))","v":{"$error":"#NAME?"}},null,null,null,null,{"$f":"'Petroleum Model'!H361","v":{"$error":"#NAME?"}},{"$f":"S44*Assumptions!$C$42/T44","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"(C80+N81)*Assumptions!$C$43","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},0,{"$f":"INDEX(V81:Y81, 0, Assumptions!$P$43)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
[null,"Earning Reserve Depletion Analysis"]
[null,null,"Binary Fail Checker","Mean Result from Last Run","Lowest Earning Reserve","Risk Target Result from Last Run","Did the ER decrease?","Mean Result from Last Run"]
[null,"Entire Period",{"$f":"_xll.RiskOutput()+IF(MIN(D57:D81)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C85,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D81)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E85,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,{"$f":"B20","v":2019},{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D57)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C86,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D57)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E86,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D57<D56)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G86,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2020,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D58)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C87,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D58)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E87,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D58<D57)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G87,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2021,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D59)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C88,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D59)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E88,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D59<D58)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G88,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2022,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D60)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C89,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D60)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E89,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D60<D59)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G89,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2023,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D61)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C90,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D61)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E90,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D61<D60)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G90,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2024,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D62)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C91,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D62)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E91,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D62<D61)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G91,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2025,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D63)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C92,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D63)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E92,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D63<D62)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G92,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2026,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D64)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C93,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D64)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E93,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D64<D63)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G93,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2027,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D65)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C94,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D65)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E94,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D65<D64)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G94,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2028,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D66)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C95,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D66)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E95,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D66<D65)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G95,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2029,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D67)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C96,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D67)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E96,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D67<D66)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G96,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2030,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D68)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C97,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D68)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E97,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D68<D67)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G97,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2031,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D69)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C98,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D69)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E98,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D69<D68)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G98,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2032,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D70)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C99,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D70)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E99,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D70<D69)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G99,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2033,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D71)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C100,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D71)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E100,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D71<D70)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G100,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2034,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D72)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C101,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D72)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E101,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D72<D71)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G101,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2035,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D73)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C102,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D73)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E102,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D73<D72)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G102,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2036,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D74)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C103,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D74)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E103,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D74<D73)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G103,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2037,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D75)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C104,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D75)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E104,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D75<D74)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G104,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2038,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D76)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C105,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D76)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E105,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D76<D75)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G105,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2039,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D77)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C106,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D77)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E106,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D77<D76)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G106,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2040,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D78)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C107,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D78)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E107,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D78<D77)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G107,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2041,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D79)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C108,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D79)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E108,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D79<D78)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G108,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2042,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D80)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C109,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D80)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E109,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D80<D79)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G109,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[null,2043,{"$f":"_xll.RiskOutput()+IF(MIN($D$57:D81)<0,1,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(C110,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"MIN($D$57:D81)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskTarget(E110,0,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput(,,1)+(D81<D80)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G110,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[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":3,"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":43208.388265393522},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":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"IF(M8=\"actual\",M137,IF(M8=\"user input\",M143,M140))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["Netback Costs",null,1.1125]
[0.20346528448927226,"Bunker",{"$f":"C11*C9/B9","v":{"$error":"#NAME?"}},{"$f":"C12*D9/C9","v":{"$error":"#NAME?"}},{"$f":"D12*E9/D9","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[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$12*C12","v":{"$error":"#NAME?"}},{"$f":"$A$14+$A$13*D13+$A$12*D12","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[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":{"$error":"#NAME?"}},{"$f":"D16/D29","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[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":{"$error":"#NAME?"}},{"$f":"D18/D29","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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":{"$error":"#NAME?"}},{"$f":"D15+D17+D19+D20+D21","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["ANS Wellhead - Tax $/bbl",null,{"$f":"C9-C22","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"M9-M22","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["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":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["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,{"$f":"IF(C28=\"actual\",C138,IF(C28=\"user input\",C144,C141))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Federal OCS Production mmbbls/day",null,1.4042773679256351E-3,1.3481779249622321E-3,1.3013417400039886E-3,1.2613672422939919E-3,1.2537710430311924E-3,1.544416967375806E-3,2.0671050150808455E-3,2.5926853091753996E-3,3.0835118137240887E-3,3.6130785599467327E-3,3.8286292475750733E-3,3.5226337208056355E-3,3.1086847031628405E-3,2.7820753921811384E-3,2.4974882414075528E-3,2.2612157768557772E-3,2.0701388826329528E-3,1.9005067095278685E-3,1.7594751306225528E-3,1.6343194570584601E-3,1.5263881172253304E-3,1.4331416430329875E-3,1.3524167465454686E-3,1.2823705777384471E-3,1.2214332422919956E-3,1.1682673554227942E-3,1.1217335891351595E-3,1.0808613247688102E-3,1.0448236543257961E-3,1.012916086161989E-3,9.8453840611975032E-4,9.591792265194563E-4]
["ANS Production-State lands mmbbls/day",null,{"$f":"C29-C30","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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,{"$f":"C31+C32","v":{"$error":"#NAME?"}},{"$f":"D31+D32","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Royalty barrels",null,{"$f":"IF(C$28=\"actual\",C33-C35,C33*C50)","v":{"$error":"#NAME?"}},{"$f":"IF(D$28=\"actual\",D33-D35,D33*D50)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["ACES ANS Taxable BOES per day",null,{"$f":"IF(C$28=\"actual\",#REF!,C33*(1-C50))","v":{"$error":"#NAME?"}},{"$f":"IF(D$28=\"actual\",#REF!,D33*(1-D50))","v":{"$error":"#NAME?"}},{"$f":"IF(E$28=\"actual\",#REF!,E33*(1-E50))","v":{"$error":"#NAME?"}},{"$f":"IF(F$28=\"actual\",#REF!,F33*(1-F50))","v":{"$error":"#NAME?"}},{"$f":"IF(G$28=\"actual\",#REF!,G33*(1-G50))","v":{"$error":"#NAME?"}},{"$f":"IF(H$28=\"actual\",#REF!,H33*(1-H50))","v":{"$error":"#NAME?"}},{"$f":"IF(I$28=\"actual\",#REF!,I33*(1-I50))","v":{"$error":"#NAME?"}},{"$f":"IF(J$28=\"actual\",#REF!,J33*(1-J50))","v":{"$error":"#NAME?"}},{"$f":"IF(K$28=\"actual\",#REF!,K33*(1-K50))","v":{"$error":"#NAME?"}},{"$f":"IF(L$28=\"actual\",#REF!,L33*(1-L50))","v":{"$error":"#NAME?"}},{"$f":"IF(M$28=\"actual\",#REF!,M33*(1-M50))","v":{"$error":"#NAME?"}},{"$f":"IF(N$28=\"actual\",#REF!,N33*(1-N50))","v":{"$error":"#NAME?"}},{"$f":"IF(O$28=\"actual\",#REF!,O33*(1-O50))","v":{"$error":"#NAME?"}},{"$f":"IF(P$28=\"actual\",#REF!,P33*(1-P50))","v":{"$error":"#NAME?"}},{"$f":"IF(Q$28=\"actual\",#REF!,Q33*(1-Q50))","v":{"$error":"#NAME?"}},{"$f":"IF(R$28=\"actual\",#REF!,R33*(1-R50))","v":{"$error":"#NAME?"}},{"$f":"IF(S$28=\"actual\",#REF!,S33*(1-S50))","v":{"$error":"#NAME?"}},{"$f":"IF(T$28=\"actual\",#REF!,T33*(1-T50))","v":{"$error":"#NAME?"}},{"$f":"IF(U$28=\"actual\",#REF!,U33*(1-U50))","v":{"$error":"#NAME?"}},{"$f":"IF(V$28=\"actual\",#REF!,V33*(1-V50))","v":{"$error":"#NAME?"}},{"$f":"IF(W$28=\"actual\",#REF!,W33*(1-W50))","v":{"$error":"#NAME?"}},{"$f":"IF(X$28=\"actual\",#REF!,X33*(1-X50))","v":{"$error":"#NAME?"}},{"$f":"IF(Y$28=\"actual\",#REF!,Y33*(1-Y50))","v":{"$error":"#NAME?"}},{"$f":"IF(Z$28=\"actual\",#REF!,Z33*(1-Z50))","v":{"$error":"#NAME?"}},{"$f":"IF(AA$28=\"actual\",#REF!,AA33*(1-AA50))","v":{"$error":"#NAME?"}},{"$f":"IF(AB$28=\"actual\",#REF!,AB33*(1-AB50))","v":{"$error":"#NAME?"}},{"$f":"IF(AC$28=\"actual\",#REF!,AC33*(1-AC50))","v":{"$error":"#NAME?"}},{"$f":"IF(AD$28=\"actual\",#REF!,AD33*(1-AD50))","v":{"$error":"#NAME?"}},{"$f":"IF(AE$28=\"actual\",#REF!,AE33*(1-AE50))","v":{"$error":"#NAME?"}},{"$f":"IF(AF$28=\"actual\",#REF!,AF33*(1-AF50))","v":{"$error":"#NAME?"}},{"$f":"IF(AG$28=\"actual\",#REF!,AG33*(1-AG50))","v":{"$error":"#NAME?"}},{"$f":"IF(AH$28=\"actual\",#REF!,AH33*(1-AH50))","v":{"$error":"#NAME?"}}]
[]
[]
["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$398,1)+1)*(MOD(C9,10)/10)","v":{"$error":"#NAME?"}},{"$f":"INDEX(D372:D398,MATCH(D9,$B$372:$B$398,1))*(1-MOD(D9,10)/10)+INDEX(D372:D398,MATCH(D9,$B$372:$B$398,1)+1)*(MOD(D9,10)/10)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["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,{"$f":"C33*C5*C26*C50 + 45","v":{"$error":"#NAME?"}},{"$f":"D33*D5*D26*D50","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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,{"$f":"SUM(C51:C53)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(AA51:AA53)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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,{"$f":"(C54-C55)*C56","v":{"$error":"#NAME?"}},{"$f":"(D54-D55)*D56","v":{"$error":"#NAME?"}},{"$f":"(E54-E55)*E56","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["Production Tax - North Slope"]
[]
["Taxable BOEs per day (from above)",null,{"$f":"C35","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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,{"$f":"C61-C62","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["Effectively taxable barrels GVR eligible",null,3.5133073271096951E-2,4.5967295740588991E-2,4.9644991038576204E-2,4.9454495256314644E-2,3.4710961194984159E-2,2.4862308492446333E-2,2.6859167251513081E-2,2.8872301954512944E-2,2.8810264894936974E-2,1.4424501886424142E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Effectively taxable barrels non-GVR",null,{"$f":"C63-C65","v":{"$error":"#NAME?"}},{"$f":"D63-D65","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["ANS AVG Value at Pt. of Production",null,{"$f":"C63*C23*C5","v":{"$error":"#NAME?"}},{"$f":"D63*D23*D5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Minimum Production Tax",null,{"$f":"MAX(LOOKUP(C9,$C$171:$C$176,$D$171:$D$176)*C68,0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["Deductible lease expenditures (from above)",null,{"$f":"C45","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["ANS AVG Production Tax Value",null,{"$f":"C68-C71","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Production Tax Value / taxable barrel",null,{"$f":"C72/(C63*C5)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[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,{"$f":"C75*C23","v":{"$error":"#NAME?"}},{"$f":"D75*D23","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Production tax value after GVR deduction",null,{"$f":"C72-C76","v":{"$error":"#NAME?"}},{"$f":"D72-D76","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["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,{"$f":"MAX(C79*C77,C69)+C82","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,157.50204728169894,-18.292432299382313,-42.713840398714979,-48.639918941679866,-36.539292538508334,-38.817884313486161,-57.690652740747964,-66.853729527304495,-79.910053725235912,-90.443932396060745,-86.301317109704769,-85.028169407806445,-99.053416636220845,-91.251082865291892,-91.665863037998633,-89.895195732578941,-88.279112417098077,-83.387688411673253,-83.864122216073156,-88.975575415624689,-78.829725651031822,-79.484029328305041,-80.887060813598964,-92.034025275730983,-87.539405366876963,-70.678695923812029,-73.107570686437612,-67.407670058911663,-70.921783629378751,-70.94241187312582,-70.311158150739629,-72.207761343185666]
[]
[]
["024j Per-taxable barrel credit RATE - average (from company specific)",null,{"$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$430,1)+1)*(MOD(C9,5)/5),0)","v":0},{"$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$430,1)+1)*(MOD(D9,5)/5),0)","v":0},{"$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$430,1)+1)*(MOD(E9,5)/5),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["024j Per-taxable barrel credit amount (company specific)",null,{"$f":"C85*C66*C5","v":{"$error":"#NAME?"}},{"$f":"D85*D66*D5","v":{"$error":"#NAME?"}},{"$f":"E85*E66*E5","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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,{"$f":"C92*C26","v":{"$error":"#NAME?"}},{"$f":"D92*D26","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[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,{"$f":"MAX(0,C81-C86-C87-C88-C89-C90+C93)+C91","v":{"$error":"#NAME?"}},{"$f":"MAX(0,D81-D86-D87-D88-D89-D90+D93)+D91","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["North Slope only - Hazardous Release surcharge",null,{"$f":"0.05*(C$31)*C$5*(1-C$48)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["ANS TOTAL PRODUCTION TAX",null,{"$f":"C94+C95","v":{"$error":"#NAME?"}},{"$f":"D94+D95","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["ANS TOTAL PRODUCTION TAX"]
["Cook Inlet & Middle Earth",null,1.2798290110374062,1.1936733902879653,1.125416702382833,1.0955401815828689,1.0668810566071223,1.059827939589135,1.0395406842165948,1.0225877713326268,1.0167797107350323,1.0059391232423027,0.99145164087252913,0.99043525134769139,0.98120909053112559,0.97581780512895344,0.96601073374459057,0.95951542470697548,0.95380611029998363,0.95164446465692165,0.94002377371123469,0.93446090419854222,0.93179710928459314,0.92505796064677226,0.92143172020067965,0.92110285786373303,0.92171298496284704,0.91865387507493257,0.9160133430046814,0.9096858327058186,0.91028711935509787,0.90741609222039354,0.90011124325524017,0.89580219419255214]
["TOTAL CI PETROLEUM ROYALTIES MM$",null,{"$f":"C98*(C9-C15)","v":{"$error":"#NAME?"}},{"$f":"D98*(D9-D15)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["TOTAL CI PETROLEUM ROYALTY NET PF/SF CONTRUB MM $",null,{"$f":"0.6923*C99","v":{"$error":"#NAME?"}},{"$f":"0.6923*D99","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["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,{"$f":"C107+C99+C96+C54+C105+C110","v":{"$error":"#NAME?"}},{"$f":"D107+D99+D96+D54+D105+D110","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Total Alaska Production Tax & Royalties LESS PF&SF& NPRA ",null,{"$f":"C110+C108+C105+C100+C96+C57","v":{"$error":"#NAME?"}},{"$f":"D110+D108+D105+D100+D96+D57","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[{"$f":"CONCATENATE(A2, \" Forecast Summary w other revenues\")","v":"FALL 2017 Forecast Summary w other revenues"}]
["Production Tax before Hazardous Release",null,{"$f":"C110+C103+C94","v":{"$error":"#NAME?"}},{"$f":"D110+D103+D94","v":{"$error":"#NAME?"}},{"$f":"E110+E103+E94","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Hazardous Release",null,{"$f":"C104+C95","v":{"$error":"#NAME?"}},{"$f":"D104+D95","v":{"$error":"#NAME?"}},{"$f":"E104+E95","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Total Production tax",null,{"$f":"C116+C117","v":{"$error":"#NAME?"}},{"$f":"D116+D117","v":{"$error":"#NAME?"}},{"$f":"E116+E117","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Royalties - net",null,{"$f":"C108+C100+C57","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Property Tax","Linked to TotRev",110.03669562173602,107.10029876974363,105.29544145149822,103.89242693328563,102.31595325299469,100.58825549538297,98.702662129244942,96.394915423389236,93.996848057806972,91.534723103333206,89.137090303827392,86.802260371325133,84.528588266559083,82.314472039921981,80.158351702789119,78.058708128405129,76.014061981560545,74.022972676304079,72.08403736095633,70.195889929709679,68.35720006011806,66.566672275798439,64.823045033683599,63.125089835183154,61.471610360626507,59.86144162637801,58.293449164030335,56.76652822109785,55.279602982646765,53.83162581331365,52.421576519178338,51.048461628971054]
["Corporate Petroleum - BASE FORECAST","Linked to TotRev",190,205,205,210,215,215,225,235,235,295,300,305,305,310,310,315,320,320,325,330,330,335,340,340,345,350,350,355,360,360,365,370]
["Corporate Petroleum - Revised Forecast w Sensitivity",null,{"$f":"MAX(0,(C9-C140)*(0.019816+0.01876)*(C29*C5)+C121)","v":{"$error":"#NAME?"}},{"$f":"MAX(0,(D9-D140)*(0.019816+0.01876)*(D29*D5)+D121)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Bonuses, Rents, Interest (net of PF& SF)","Linked to TotRev",23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775,23.83775]
[{"$f":"CONCATENATE(A2, \" GFUR Oil Revenue\")","v":"FALL 2017 GFUR Oil Revenue"},null,{"$f":"SUM(C118:C120)+SUM(C122:C123)","v":{"$error":"#NAME?"}},{"$f":"SUM(D118:D120)+SUM(D122:D123)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(AA118:AA120)+SUM(AA122:AA123)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$f":"C119+C123","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["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":{"$error":"#NAME?"}},{"$f":"D209","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$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,{"$f":"C215","v":{"$error":"#NAME?"}},{"$f":"D215","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["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":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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,{"$f":"C151+C152","v":{"$error":"#NAME?"}},{"$f":"D151+D152","v":{"$error":"#NAME?"}},{"$f":"E151+E152","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["School Fund Royalty",null,{"$f":"(C99+C54)*0.005","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["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,{"$f":"C155+C156","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["Total Oil $ to PF & SF",null,{"$f":"C157+C153","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$f":"E157+E153","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
["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,{"$f":"C161+C153","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
[]
[]
[]
[]
["Minimum Tax Rate Lookup Table",null,"Oil Price","Min Tax Rate"]
["need to roll this table when rolling model",null,0.01,0]
[null,null,15.01,0.01]
[null,null,17.510000000000002,0.02]
[null,null,20.010000000000002,0.03]
[null,null,25.01,0.04]
[null,null,50.01,0.04]
[]
[]
["SB 21 per-barrel credit lookup table",null,"Oil Wellhead","Credit"]
["need to roll this table when rolling model",null,-1,8]
[null,null,10,8]
[null,null,20,8]
[null,null,30,8]
[null,null,40,8]
[null,null,50,8]
[null,null,60,8]
[null,null,70,8]
[null,null,80,7]
[null,null,90,6]
[null,null,100,5]
[null,null,110,4]
[null,null,120,3]
[null,null,130,2]
[null,null,140,1]
[null,null,150,0]
[null,null,160,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32"]
[null,"Price Distribution",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$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":"_xll.RiskPertAlt(10%,C208,\"m.likely\",C207,90%,C206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,C204),_xll.RiskStatic(C207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,D208,\"m.likely\",D207,90%,D206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,D204),_xll.RiskStatic(D207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,E208,\"m.likely\",E207,90%,E206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,E204),_xll.RiskStatic(E207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,F208,\"m.likely\",F207,90%,F206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,F204),_xll.RiskStatic(F207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,G208,\"m.likely\",G207,90%,G206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,G204),_xll.RiskStatic(G207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,H208,\"m.likely\",H207,90%,H206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,H204),_xll.RiskStatic(H207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,I208,\"m.likely\",I207,90%,I206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,I204),_xll.RiskStatic(I207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,J208,\"m.likely\",J207,90%,J206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,J204),_xll.RiskStatic(J207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,K208,\"m.likely\",K207,90%,K206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,K204),_xll.RiskStatic(K207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,L208,\"m.likely\",L207,90%,L206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,L204),_xll.RiskStatic(L207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,M208,\"m.likely\",M207,90%,M206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,M204),_xll.RiskStatic(M207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,N208,\"m.likely\",N207,90%,N206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,N204),_xll.RiskStatic(N207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,O208,\"m.likely\",O207,90%,O206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,O204),_xll.RiskStatic(O207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,P208,\"m.likely\",P207,90%,P206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,P204),_xll.RiskStatic(P207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,Q208,\"m.likely\",Q207,90%,Q206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,Q204),_xll.RiskStatic(Q207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,R208,\"m.likely\",R207,90%,R206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,R204),_xll.RiskStatic(R207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,S208,\"m.likely\",S207,90%,S206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,S204),_xll.RiskStatic(S207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,T208,\"m.likely\",T207,90%,T206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,T204),_xll.RiskStatic(T207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,U208,\"m.likely\",U207,90%,U206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,U204),_xll.RiskStatic(U207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,V208,\"m.likely\",V207,90%,V206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,V204),_xll.RiskStatic(V207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,W208,\"m.likely\",W207,90%,W206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,W204),_xll.RiskStatic(W207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,X208,\"m.likely\",X207,90%,X206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,X204),_xll.RiskStatic(X207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,Y208,\"m.likely\",Y207,90%,Y206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,Y204),_xll.RiskStatic(Y207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,Z208,\"m.likely\",Z207,90%,Z206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,Z204),_xll.RiskStatic(Z207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,AA208,\"m.likely\",AA207,90%,AA206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,AA204),_xll.RiskStatic(AA207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,AB208,\"m.likely\",AB207,90%,AB206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,AB204),_xll.RiskStatic(AB207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,AC208,\"m.likely\",AC207,90%,AC206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,AC204),_xll.RiskStatic(AC207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,AD208,\"m.likely\",AD207,90%,AD206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,AD204),_xll.RiskStatic(AD207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,AE208,\"m.likely\",AE207,90%,AE206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,AE204),_xll.RiskStatic(AE207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,AF208,\"m.likely\",AF207,90%,AF206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,AF204),_xll.RiskStatic(AF207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,AG208,\"m.likely\",AG207,90%,AG206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,AG204),_xll.RiskStatic(AG207))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPertAlt(10%,AH208,\"m.likely\",AH207,90%,AH206,_xll.RiskCorrmat('Fund Model'!$K$7:$M$9,3,AH204),_xll.RiskStatic(AH207))","v":{"$error":"#NAME?"}}]
[]
[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",{"$f":"MAX(0,_xll.RiskTheoPercentile(C217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(D217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(E217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(F217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(G217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(H217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(I217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(J217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(K217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(L217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(M217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(N217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(O217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(P217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(Q217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(R217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(S217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(T217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(U217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(V217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(W217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(X217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(Y217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(Z217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(AA217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(AB217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(AC217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(AD217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(AE217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(AF217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(AG217,$C$216))","v":{"$error":"#NAME?"}},{"$f":"MAX(0,_xll.RiskTheoPercentile(AH217,$C$216))","v":{"$error":"#NAME?"}}]
[null,"True Percentile Path",{"$f":"_xll.RiskUniform(0,1)","v":{"$error":"#NAME?"}}]
[null,"Defined Distribution",{"$f":"_xll.RiskPert(C214,C213,C212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(D214,D213,D212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(E214,E213,E212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(F214,F213,F212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(G214,G213,G212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(H214,H213,H212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(I214,I213,I212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(J214,J213,J212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(K214,K213,K212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(L214,L213,L212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(M214,M213,M212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(N214,N213,N212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(O214,O213,O212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(P214,P213,P212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(Q214,Q213,Q212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(R214,R213,R212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(S214,S213,S212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(T214,T213,T212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(U214,U213,U212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(V214,V213,V212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(W214,W213,W212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(X214,X213,X212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(Y214,Y213,Y212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(Z214,Z213,Z212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(AA214,AA213,AA212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(AB214,AB213,AB212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(AC214,AC213,AC212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(AD214,AD213,AD212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(AE214,AE213,AE212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(AF214,AF213,AF212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(AG214,AG213,AG212,_xll.RiskLock())","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPert(AH214,AH213,AH212,_xll.RiskLock())","v":{"$error":"#NAME?"}}]
[]
[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",{"$f":"_xll.RiskOutput()+IFERROR(C118 + C461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(D118 + D461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(E118 + E461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(F118 + F461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(G118 + G461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(H118 + H461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(I118 + I461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(J118 + J461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(K118 + K461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(L118 + L461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(M118 + M461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(N118 + N461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(O118 + O461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(P118 + P461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(Q118 + Q461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(R118 + R461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(S118 + S461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(T118 + T461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(U118 + U461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(V118 + V461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(W118 + W461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(X118 + X461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(Y118 + Y461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(Z118 + Z461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AA118 + AA461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AB118 + AB461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AC118 + AC461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AD118 + AD461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AE118 + AE461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AF118 + AF461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AG118 + AG461,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AH118 + AH461,0)","v":{"$error":"#NAME?"}}]
[null,"Total Royalties",{"$f":"_xll.RiskOutput()+IFERROR(C54+C99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(D54+D99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(E54+E99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(F54+F99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(G54+G99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(H54+H99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(I54+I99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(J54+J99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(K54+K99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(L54+L99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(M54+M99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(N54+N99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(O54+O99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(P54+P99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(Q54+Q99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(R54+R99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(S54+S99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(T54+T99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(U54+U99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(V54+V99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(W54+W99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(X54+X99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(Y54+Y99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(Z54+Z99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AA54+AA99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AB54+AB99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AC54+AC99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AD54+AD99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AE54+AE99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AF54+AF99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AG54+AG99,0)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+IFERROR(AH54+AH99,0)","v":{"$error":"#NAME?"}}]
[]
[]
[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":"_xll.RiskPercentile(C$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B225)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B225)","v":{"$error":"#NAME?"}}]
[null,{"$f":"B225+0.1","v":0.2},{"$f":"_xll.RiskPercentile(C$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B226)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B226)","v":{"$error":"#NAME?"}}]
[null,{"$f":"B226+0.1","v":0.30000000000000004},{"$f":"_xll.RiskPercentile(C$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B227)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B227)","v":{"$error":"#NAME?"}}]
[null,0.4,{"$f":"_xll.RiskPercentile(C$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B228)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B228)","v":{"$error":"#NAME?"}}]
[null,0.5,{"$f":"_xll.RiskPercentile(C$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B229)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B229)","v":{"$error":"#NAME?"}}]
[null,0.6,{"$f":"_xll.RiskPercentile(C$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B230)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B230)","v":{"$error":"#NAME?"}}]
[null,0.7,{"$f":"_xll.RiskPercentile(C$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B231)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B231)","v":{"$error":"#NAME?"}}]
[null,0.79999999999999993,{"$f":"_xll.RiskPercentile(C$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B232)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B232)","v":{"$error":"#NAME?"}}]
[null,0.89999999999999991,{"$f":"_xll.RiskPercentile(C$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$220,$B233)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$220,$B233)","v":{"$error":"#NAME?"}}]
[null,"Mean",{"$f":"_xll.RiskMean(C220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(D220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(F220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(H220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(I220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(J220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(K220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(L220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(M220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(N220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(O220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(P220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(Q220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(R220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(S220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(T220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(U220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(V220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(W220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(X220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(Y220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(Z220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AA220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AB220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AC220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AD220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AE220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AF220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AG220)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AH220)","v":{"$error":"#NAME?"}}]
[]
[null,"Royalties",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,0.1,{"$f":"_xll.RiskPercentile(C$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B237)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B237)","v":{"$error":"#NAME?"}}]
[null,{"$f":"B237+0.1","v":0.2},{"$f":"_xll.RiskPercentile(C$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B238)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B238)","v":{"$error":"#NAME?"}}]
[null,{"$f":"B238+0.1","v":0.30000000000000004},{"$f":"_xll.RiskPercentile(C$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B239)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B239)","v":{"$error":"#NAME?"}}]
[null,0.4,{"$f":"_xll.RiskPercentile(C$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B240)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B240)","v":{"$error":"#NAME?"}}]
[null,0.5,{"$f":"_xll.RiskPercentile(C$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B241)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B241)","v":{"$error":"#NAME?"}}]
[null,0.6,{"$f":"_xll.RiskPercentile(C$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B242)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B242)","v":{"$error":"#NAME?"}}]
[null,0.7,{"$f":"_xll.RiskPercentile(C$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B243)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B243)","v":{"$error":"#NAME?"}}]
[null,0.79999999999999993,{"$f":"_xll.RiskPercentile(C$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B244)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B244)","v":{"$error":"#NAME?"}}]
[null,0.89999999999999991,{"$f":"_xll.RiskPercentile(C$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(D$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(E$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(F$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(G$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(H$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(I$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(J$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(K$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(L$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(M$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(N$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(O$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(P$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Q$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(R$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(S$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(T$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(U$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(V$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(W$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(X$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Y$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(Z$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AA$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AB$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AC$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AD$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AE$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AF$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AG$221,$B245)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile(AH$221,$B245)","v":{"$error":"#NAME?"}}]
[null,"Mean",{"$f":"_xll.RiskMean(C221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(D221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(F221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(G221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(H221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(I221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(J221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(K221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(L221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(M221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(N221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(O221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(P221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(Q221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(R221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(S221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(T221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(U221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(V221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(W221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(X221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(Y221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(Z221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AA221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AB221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AC221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AD221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AE221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AF221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AG221)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(AH221)","v":{"$error":"#NAME?"}}]
[]
[]
[]
[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":{"$error":"#NAME?"}},null,{"$f":"C251 - C225","v":{"$error":"#NAME?"}},{"$f":"D251 - D225","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$f":"AVERAGE(C276:AA276)","v":{"$error":"#NAME?"}},null,{"$f":"C252 - C226","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"Z259 - Z233","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[{"$error":"#NAME?"},"Mean",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$error":"#NAME?"},{"$f":"D263 - D237","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"AG267 - AG241","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,"Mean",{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Static Puller",{"$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,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C305-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J305,H305)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C305-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K305,I305)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E305+D305*0.745","v":{"$error":"#NAME?"}},null,{"$f":"INDEX($C$221:$AH$221,0,C305-$C$4+1)","v":{"$error":"#NAME?"}},{"$f":"INDEX($C$220:$AH$220,0,C305-$C$4+1)","v":{"$error":"#NAME?"}},1137.949082818126,434.59104865152528,{"$f":"_xll.RiskMean(D305)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E305)","v":{"$error":"#NAME?"}}]
[null,null,{"$f":"C305+1","v":2020},{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C306-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J306,H306)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C306-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K306,I306)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E306+D306*0.745","v":{"$error":"#NAME?"}},null,{"$f":"INDEX($C$221:$AH$221,0,C306-$C$4+1)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},1117.7685452426963,433.24449604817937,{"$f":"_xll.RiskMean(D306)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E306)","v":{"$error":"#NAME?"}}]
[null,null,{"$f":"C306+1","v":2021},{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C307-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J307,H307)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C307-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K307,I307)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E307+D307*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1156.1329374233133,515.46358879976594,{"$f":"_xll.RiskMean(D307)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E307)","v":{"$error":"#NAME?"}}]
[null,null,2022,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C308-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J308,H308)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C308-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K308,I308)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E308+D308*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1177.572703327909,592.22002911803895,{"$f":"_xll.RiskMean(D308)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E308)","v":{"$error":"#NAME?"}}]
[null,null,2023,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C309-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J309,H309)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C309-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K309,I309)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E309+D309*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1194.9553111360344,661.05968278552848,{"$f":"_xll.RiskMean(D309)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E309)","v":{"$error":"#NAME?"}}]
[null,null,2024,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C310-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J310,H310)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C310-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K310,I310)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E310+D310*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1221.3835430509844,747.49787595384498,{"$f":"_xll.RiskMean(D310)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E310)","v":{"$error":"#NAME?"}}]
[null,null,2025,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C311-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J311,H311)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C311-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K311,I311)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E311+D311*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1315.2255186136451,957.90291026996169,{"$f":"_xll.RiskMean(D311)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E311)","v":{"$error":"#NAME?"}}]
[null,null,2026,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C312-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J312,H312)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C312-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K312,I312)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E312+D312*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1407.0550504733023,1129.7848752485986,{"$f":"_xll.RiskMean(D312)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E312)","v":{"$error":"#NAME?"}}]
[null,null,2027,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C313-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J313,H313)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C313-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K313,I313)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E313+D313*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1478.5036935267556,1260.4992959159072,{"$f":"_xll.RiskMean(D313)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E313)","v":{"$error":"#NAME?"}}]
[null,null,2028,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C314-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J314,H314)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C314-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K314,I314)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E314+D314*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1519.2989005949144,1350.7116530266435,{"$f":"_xll.RiskMean(D314)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E314)","v":{"$error":"#NAME?"}}]
[null,null,2029,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C315-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J315,H315)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C315-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K315,I315)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E315+D315*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1545.8545639559538,1397.3529921570384,{"$f":"_xll.RiskMean(D315)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E315)","v":{"$error":"#NAME?"}}]
[null,null,2030,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C316-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J316,H316)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C316-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K316,I316)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E316+D316*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1580.0072801901247,1474.6553656334747,{"$f":"_xll.RiskMean(D316)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E316)","v":{"$error":"#NAME?"}}]
[null,null,2031,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C317-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J317,H317)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C317-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K317,I317)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E317+D317*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1613.1360938312946,1525.4079160536255,{"$f":"_xll.RiskMean(D317)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E317)","v":{"$error":"#NAME?"}}]
[null,null,2032,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C318-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J318,H318)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C318-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K318,I318)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E318+D318*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1646.5064396967914,1586.3293623716477,{"$f":"_xll.RiskMean(D318)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E318)","v":{"$error":"#NAME?"}}]
[null,null,2033,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C319-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J319,H319)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C319-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K319,I319)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E319+D319*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1660.6295036958265,1629.3942900087645,{"$f":"_xll.RiskMean(D319)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E319)","v":{"$error":"#NAME?"}}]
[null,null,2034,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C320-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J320,H320)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C320-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K320,I320)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E320+D320*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1668.6497864614421,1667.4068316495814,{"$f":"_xll.RiskMean(D320)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E320)","v":{"$error":"#NAME?"}}]
[null,null,2035,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C321-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J321,H321)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C321-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K321,I321)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E321+D321*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1679.3274705702861,1726.9241084497862,{"$f":"_xll.RiskMean(D321)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E321)","v":{"$error":"#NAME?"}}]
[null,null,2036,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C322-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J322,H322)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C322-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K322,I322)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E322+D322*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1691.8020143661518,1769.0142717116523,{"$f":"_xll.RiskMean(D322)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E322)","v":{"$error":"#NAME?"}}]
[null,null,2037,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C323-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J323,H323)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C323-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K323,I323)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E323+D323*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1693.2944260530821,1807.7491796517213,{"$f":"_xll.RiskMean(D323)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E323)","v":{"$error":"#NAME?"}}]
[null,null,2038,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C324-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J324,H324)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C324-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K324,I324)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E324+D324*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1701.4763779834225,1855.2906667048455,{"$f":"_xll.RiskMean(D324)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E324)","v":{"$error":"#NAME?"}}]
[null,null,2039,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C325-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J325,H325)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C325-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K325,I325)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E325+D325*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1710.0815441274424,1905.960586263293,{"$f":"_xll.RiskMean(D325)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E325)","v":{"$error":"#NAME?"}}]
[null,null,2040,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C326-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J326,H326)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C326-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K326,I326)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E326+D326*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1649.4018327482074,1963.6031897720743,{"$f":"_xll.RiskMean(D326)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E326)","v":{"$error":"#NAME?"}}]
[null,null,2041,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C327-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J327,H327)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C327-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K327,I327)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E327+D327*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1651.129199909172,2005.7816157815066,{"$f":"_xll.RiskMean(D327)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E327)","v":{"$error":"#NAME?"}}]
[null,null,2042,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C328-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J328,H328)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C328-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K328,I328)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E328+D328*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1656.5117172387115,2052.8464943817808,{"$f":"_xll.RiskMean(D328)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E328)","v":{"$error":"#NAME?"}}]
[null,null,2043,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C329-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J329,H329)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C329-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K329,I329)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E329+D329*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1657.5540952266526,2105.7213471846562,{"$f":"_xll.RiskMean(D329)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E329)","v":{"$error":"#NAME?"}}]
[null,null,2044,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C330-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J330,H330)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C330-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K330,I330)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E330+D330*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1665.153220211133,2172.6032818582471,{"$f":"_xll.RiskMean(D330)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E330)","v":{"$error":"#NAME?"}}]
[null,null,2045,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C331-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J331,H331)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C331-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K331,I331)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E331+D331*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1652.0484972981903,2218.3825652025694,{"$f":"_xll.RiskMean(D331)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E331)","v":{"$error":"#NAME?"}}]
[null,null,2046,{"$f":"_xll.RiskDiscrete(INDEX($C$221:$AH$221,0,C332-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",J332,H332)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskDiscrete(INDEX($C$220:$AH$220,0,C332-$C$4+1),1,_xll.RiskStatic(IF($I$300=\"Mean\",K332,I332)))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskOutput()+E332+D332*0.745","v":{"$error":"#NAME?"}},null,{"$error":"#NAME?"},{"$error":"#NAME?"},1623.7154862331822,2284.2512416725426,{"$f":"_xll.RiskMean(D332)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskMean(E332)","v":{"$error":"#NAME?"}}]
[]
[]
[]
[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$339*E305","v":{"$error":"#NAME?"}},{"$f":"$K$343*D305","v":{"$error":"#NAME?"}},{"$f":"(1-$K$338-$K$343-$M$338)*D305","v":{"$error":"#NAME?"}},{"$f":"(1-$K$339)*E305","v":{"$error":"#NAME?"}},{"$f":"$M$343*D305","v":{"$error":"#NAME?"}},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$339*E306","v":{"$error":"#NAME?"}},{"$f":"$K$343*D306","v":{"$error":"#NAME?"}},{"$f":"(1-$K$338-$K$343-$M$338)*D306","v":{"$error":"#NAME?"}},{"$f":"(1-$K$339)*E306","v":{"$error":"#NAME?"}},{"$f":"$M$343*D306","v":{"$error":"#NAME?"}},null,"Royalty Deposts (Min 25%)",{"$f":"Assumptions!C70","v":0.25},null,5.0000000000000001E-3]
[null,null,{"$f":"C338+1","v":2021},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,"Production Tax Deposits",{"$f":"Assumptions!C71","v":0}]
[null,null,2022,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2023,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2024,{"$f":"$K$338*D310+$K$339*E310","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,"Dividend Transfer",null,null,"Principal Deposit of Royalties (Included in total deposits to PF amount)"]
[null,null,2025,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,"% of Total Royalties",{"$f":"Assumptions!C112","v":0},null,0.25]
[null,null,2026,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2027,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2028,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2029,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2030,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2031,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2032,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2033,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2034,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2035,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2036,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2037,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2038,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,{"$f":"C356+1","v":2039},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2040,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2041,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2042,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2043,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2044,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2045,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,2046,{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
[]
[]
[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",{"$f":"C464*C463 + (1-C464)*C462","v":{"$error":"#NAME?"}},{"$f":"D464*D463 + (1-D464)*D462","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,"Adjust lo",{"$f":"INDEX(C437:$AI$447, MATCH(C$118, C437:C447), 2052-C$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(D437:$AI$447, MATCH(D$118, D437:D447), 2052-D$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(E437:$AI$447, MATCH(E$118, E437:E447), 2052-E$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(F437:$AI$447, MATCH(F$118, F437:F447), 2052-F$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(G437:$AI$447, MATCH(G$118, G437:G447), 2052-G$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(H437:$AI$447, MATCH(H$118, H437:H447), 2052-H$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(I437:$AI$447, MATCH(I$118, I437:I447), 2052-I$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(J437:$AI$447, MATCH(J$118, J437:J447), 2052-J$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(K437:$AI$447, MATCH(K$118, K437:K447), 2052-K$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(L437:$AI$447, MATCH(L$118, L437:L447), 2052-L$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(M437:$AI$447, MATCH(M$118, M437:M447), 2052-M$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(N437:$AI$447, MATCH(N$118, N437:N447), 2052-N$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(O437:$AI$447, MATCH(O$118, O437:O447), 2052-O$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(P437:$AI$447, MATCH(P$118, P437:P447), 2052-P$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(Q437:$AI$447, MATCH(Q$118, Q437:Q447), 2052-Q$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(R437:$AI$447, MATCH(R$118, R437:R447), 2052-R$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(S437:$AI$447, MATCH(S$118, S437:S447), 2052-S$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(T437:$AI$447, MATCH(T$118, T437:T447), 2052-T$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(U437:$AI$447, MATCH(U$118, U437:U447), 2052-U$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(V437:$AI$447, MATCH(V$118, V437:V447), 2052-V$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(W437:$AI$447, MATCH(W$118, W437:W447), 2052-W$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(X437:$AI$447, MATCH(X$118, X437:X447), 2052-X$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(Y437:$AI$447, MATCH(Y$118, Y437:Y447), 2052-Y$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(Z437:$AI$447, MATCH(Z$118, Z437:Z447), 2052-Z$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AA437:$AI$447, MATCH(AA$118, AA437:AA447), 2052-AA$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AB437:$AI$447, MATCH(AB$118, AB437:AB447), 2052-AB$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AC437:$AI$447, MATCH(AC$118, AC437:AC447), 2052-AC$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AD437:$AI$447, MATCH(AD$118, AD437:AD447), 2052-AD$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AE437:$AI$447, MATCH(AE$118, AE437:AE447), 2052-AE$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AF437:$AI$447, MATCH(AF$118, AF437:AF447), 2052-AF$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AG437:$AI$447, MATCH(AG$118, AG437:AG447), 2052-AG$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AH437:$AI$447, MATCH(AH$118, AH437:AH447), 2052-AH$4)","v":{"$error":"#NAME?"}}]
[null,"Adjust hi",{"$f":"INDEX(C437:$AI$447, MATCH(C$118, C437:C447) + 1, 2052-C$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(D437:$AI$447, MATCH(D$118, D437:D447) + 1, 2052-D$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(E437:$AI$447, MATCH(E$118, E437:E447) + 1, 2052-E$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(F437:$AI$447, MATCH(F$118, F437:F447) + 1, 2052-F$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(G437:$AI$447, MATCH(G$118, G437:G447) + 1, 2052-G$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(H437:$AI$447, MATCH(H$118, H437:H447) + 1, 2052-H$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(I437:$AI$447, MATCH(I$118, I437:I447) + 1, 2052-I$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(J437:$AI$447, MATCH(J$118, J437:J447) + 1, 2052-J$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(K437:$AI$447, MATCH(K$118, K437:K447) + 1, 2052-K$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(L437:$AI$447, MATCH(L$118, L437:L447) + 1, 2052-L$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(M437:$AI$447, MATCH(M$118, M437:M447) + 1, 2052-M$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(N437:$AI$447, MATCH(N$118, N437:N447) + 1, 2052-N$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(O437:$AI$447, MATCH(O$118, O437:O447) + 1, 2052-O$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(P437:$AI$447, MATCH(P$118, P437:P447) + 1, 2052-P$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(Q437:$AI$447, MATCH(Q$118, Q437:Q447) + 1, 2052-Q$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(R437:$AI$447, MATCH(R$118, R437:R447) + 1, 2052-R$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(S437:$AI$447, MATCH(S$118, S437:S447) + 1, 2052-S$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(T437:$AI$447, MATCH(T$118, T437:T447) + 1, 2052-T$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(U437:$AI$447, MATCH(U$118, U437:U447) + 1, 2052-U$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(V437:$AI$447, MATCH(V$118, V437:V447) + 1, 2052-V$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(W437:$AI$447, MATCH(W$118, W437:W447) + 1, 2052-W$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(X437:$AI$447, MATCH(X$118, X437:X447) + 1, 2052-X$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(Y437:$AI$447, MATCH(Y$118, Y437:Y447) + 1, 2052-Y$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(Z437:$AI$447, MATCH(Z$118, Z437:Z447) + 1, 2052-Z$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AA437:$AI$447, MATCH(AA$118, AA437:AA447) + 1, 2052-AA$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AB437:$AI$447, MATCH(AB$118, AB437:AB447) + 1, 2052-AB$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AC437:$AI$447, MATCH(AC$118, AC437:AC447) + 1, 2052-AC$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AD437:$AI$447, MATCH(AD$118, AD437:AD447) + 1, 2052-AD$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AE437:$AI$447, MATCH(AE$118, AE437:AE447) + 1, 2052-AE$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AF437:$AI$447, MATCH(AF$118, AF437:AF447) + 1, 2052-AF$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AG437:$AI$447, MATCH(AG$118, AG437:AG447) + 1, 2052-AG$4)","v":{"$error":"#NAME?"}},{"$f":"INDEX(AH437:$AI$447, MATCH(AH$118, AH437:AH447) + 1, 2052-AH$4)","v":{"$error":"#NAME?"}}]
[null,"interpolation factor",{"$f":" (C118 - INDEX(C437:C447, MATCH(C118, C437:C447)))/(INDEX(C437:C447, MATCH(C118, C437:C447) + 1) - INDEX(C437:C447, MATCH(C118, C437:C447)))","v":{"$error":"#NAME?"}},{"$f":" (D118 - INDEX(D437:D447, MATCH(D118, D437:D447)))/(INDEX(D437:D447, MATCH(D118, D437:D447) + 1) - INDEX(D437:D447, MATCH(D118, D437:D447)))","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[null,"Production Tax",{"$f":"C118","v":{"$error":"#NAME?"}},{"$f":"D118","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[]
[]
[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":4,"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":"_xll.RiskPercentile('Fund Model'!$P20,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P20,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P20,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P20,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P20,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2020",{"$f":"_xll.RiskPercentile('Fund Model'!$P21,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P21,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P21,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P21,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P21,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2021",{"$f":"_xll.RiskPercentile('Fund Model'!$P22,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P22,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P22,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P22,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P22,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2022",{"$f":"_xll.RiskPercentile('Fund Model'!$P23,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P23,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P23,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P23,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P23,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2023",{"$f":"_xll.RiskPercentile('Fund Model'!$P24,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P24,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P24,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P24,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P24,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2024",{"$f":"_xll.RiskPercentile('Fund Model'!$P25,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P25,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P25,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P25,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P25,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2025",{"$f":"_xll.RiskPercentile('Fund Model'!$P26,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P26,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P26,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P26,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P26,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2026",{"$f":"_xll.RiskPercentile('Fund Model'!$P27,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P27,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P27,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P27,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P27,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2027",{"$f":"_xll.RiskPercentile('Fund Model'!$P28,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P28,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P28,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P28,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P28,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2028",{"$f":"_xll.RiskPercentile('Fund Model'!$P29,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P29,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P29,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P29,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P29,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2029",{"$f":"_xll.RiskPercentile('Fund Model'!$P30,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P30,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P30,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P30,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P30,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2030",{"$f":"_xll.RiskPercentile('Fund Model'!$P31,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P31,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P31,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P31,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P31,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2031",{"$f":"_xll.RiskPercentile('Fund Model'!$P32,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P32,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P32,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P32,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P32,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2032",{"$f":"_xll.RiskPercentile('Fund Model'!$P33,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P33,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P33,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P33,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P33,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2033",{"$f":"_xll.RiskPercentile('Fund Model'!$P34,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P34,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P34,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P34,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P34,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2034",{"$f":"_xll.RiskPercentile('Fund Model'!$P35,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P35,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P35,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P35,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P35,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2035",{"$f":"_xll.RiskPercentile('Fund Model'!$P36,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P36,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P36,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P36,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P36,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2036",{"$f":"_xll.RiskPercentile('Fund Model'!$P37,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P37,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P37,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P37,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P37,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2037",{"$f":"_xll.RiskPercentile('Fund Model'!$P38,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P38,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P38,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P38,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P38,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2038",{"$f":"_xll.RiskPercentile('Fund Model'!$P39,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P39,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P39,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P39,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P39,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2039",{"$f":"_xll.RiskPercentile('Fund Model'!$P40,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P40,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P40,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P40,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P40,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2040",{"$f":"_xll.RiskPercentile('Fund Model'!$P41,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P41,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P41,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P41,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P41,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2041",{"$f":"_xll.RiskPercentile('Fund Model'!$P42,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P42,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P42,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P42,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P42,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2042",{"$f":"_xll.RiskPercentile('Fund Model'!$P43,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P43,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P43,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P43,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P43,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2043",{"$f":"_xll.RiskPercentile('Fund Model'!$P44,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P44,'Fund Size'!C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P44,'Fund Size'!D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P44,'Fund Size'!E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$P44,'Fund Size'!F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[]
[null,null,"FY 2043 Balance in FY 2019 Dollars:",{"$f":"_xll.RiskOutput(,,1)+D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"#NAME?"}},{"$f":"$D$34-$E$34","v":{"$error":"#NAME?"}},{"$f":"$C$34-$D$34","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#NAME?"}},{"$f":"$E$34-$F$34","v":{"$error":"#NAME?"}}]
[{"$f":"$A$35","v":"FY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#NAME?"}},{"$f":"$D$35-$E$35","v":{"$error":"#NAME?"}},{"$f":"$C$35-$D$35","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#NAME?"}},{"$f":"$E$35-$F$35","v":{"$error":"#NAME?"}}]
[{"$f":"$A$36","v":"FY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#NAME?"}},{"$f":"$D$36-$E$36","v":{"$error":"#NAME?"}},{"$f":"$C$36-$D$36","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#NAME?"}},{"$f":"$E$36-$F$36","v":{"$error":"#NAME?"}}]
[{"$f":"$A$37","v":"FY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#NAME?"}},{"$f":"$D$37-$E$37","v":{"$error":"#NAME?"}},{"$f":"$C$37-$D$37","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#NAME?"}},{"$f":"$E$37-$F$37","v":{"$error":"#NAME?"}}]
[{"$f":"$A$38","v":"FY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#NAME?"}},{"$f":"$D$38-$E$38","v":{"$error":"#NAME?"}},{"$f":"$C$38-$D$38","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#NAME?"}},{"$f":"$E$38-$F$38","v":{"$error":"#NAME?"}}]
[{"$f":"$A$39","v":"FY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#NAME?"}},{"$f":"$D$39-$E$39","v":{"$error":"#NAME?"}},{"$f":"$C$39-$D$39","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#NAME?"}},{"$f":"$E$39-$F$39","v":{"$error":"#NAME?"}}]
[{"$f":"$A$40","v":"FY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#NAME?"}},{"$f":"$D$40-$E$40","v":{"$error":"#NAME?"}},{"$f":"$C$40-$D$40","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#NAME?"}},{"$f":"$E$40-$F$40","v":{"$error":"#NAME?"}}]
[{"$f":"$A$41","v":"FY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#NAME?"}},{"$f":"$D$41-$E$41","v":{"$error":"#NAME?"}},{"$f":"$C$41-$D$41","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#NAME?"}},{"$f":"$E$41-$F$41","v":{"$error":"#NAME?"}}]
[{"$f":"$A$42","v":"FY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#NAME?"}},{"$f":"$D$42-$E$42","v":{"$error":"#NAME?"}},{"$f":"$C$42-$D$42","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#NAME?"}},{"$f":"$E$42-$F$42","v":{"$error":"#NAME?"}}]
[{"$f":"$A$43","v":"FY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#NAME?"}},{"$f":"$D$43-$E$43","v":{"$error":"#NAME?"}},{"$f":"$C$43-$D$43","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#NAME?"}},{"$f":"$E$43-$F$43","v":{"$error":"#NAME?"}}]
[{"$f":"$A$44","v":"FY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#NAME?"}},{"$f":"$D$44-$E$44","v":{"$error":"#NAME?"}},{"$f":"$C$44-$D$44","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#NAME?"}},{"$f":"$E$44-$F$44","v":{"$error":"#NAME?"}}]
[{"$f":"$A$45","v":"FY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#NAME?"}},{"$f":"$D$45-$E$45","v":{"$error":"#NAME?"}},{"$f":"$C$45-$D$45","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#NAME?"}},{"$f":"$E$45-$F$45","v":{"$error":"#NAME?"}}]
[{"$f":"$A$46","v":"FY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#NAME?"}},{"$f":"$D$46-$E$46","v":{"$error":"#NAME?"}},{"$f":"$C$46-$D$46","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#NAME?"}},{"$f":"$E$46-$F$46","v":{"$error":"#NAME?"}}]
[{"$f":"$A$47","v":"FY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#NAME?"}},{"$f":"$D$47-$E$47","v":{"$error":"#NAME?"}},{"$f":"$C$47-$D$47","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#NAME?"}},{"$f":"$E$47-$F$47","v":{"$error":"#NAME?"}}]
[{"$f":"$A$48","v":"FY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#NAME?"}},{"$f":"$D$48-$E$48","v":{"$error":"#NAME?"}},{"$f":"$C$48-$D$48","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#NAME?"}},{"$f":"$E$48-$F$48","v":{"$error":"#NAME?"}}]
[{"$f":"$A$49","v":"FY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#NAME?"}},{"$f":"$D$49-$E$49","v":{"$error":"#NAME?"}},{"$f":"$C$49-$D$49","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#NAME?"}},{"$f":"$E$49-$F$49","v":{"$error":"#NAME?"}}]
[{"$f":"$A$50","v":"FY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#NAME?"}},{"$f":"$D$50-$E$50","v":{"$error":"#NAME?"}},{"$f":"$C$50-$D$50","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#NAME?"}},{"$f":"$E$50-$F$50","v":{"$error":"#NAME?"}}]
[{"$f":"$A$51","v":"FY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#NAME?"}},{"$f":"$D$51-$E$51","v":{"$error":"#NAME?"}},{"$f":"$C$51-$D$51","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#NAME?"}},{"$f":"$E$51-$F$51","v":{"$error":"#NAME?"}}]
[{"$f":"$A$52","v":"FY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#NAME?"}},{"$f":"$D$52-$E$52","v":{"$error":"#NAME?"}},{"$f":"$C$52-$D$52","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#NAME?"}},{"$f":"$E$52-$F$52","v":{"$error":"#NAME?"}}]
[{"$f":"$A$53","v":"FY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$53+0","v":{"$error":"#NAME?"}},{"$f":"$D$53-$E$53","v":{"$error":"#NAME?"}},{"$f":"$C$53-$D$53","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$53-$C$53","v":{"$error":"#NAME?"}},{"$f":"$E$53-$F$53","v":{"$error":"#NAME?"}}]
[{"$f":"$A$54","v":"FY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$54+0","v":{"$error":"#NAME?"}},{"$f":"$D$54-$E$54","v":{"$error":"#NAME?"}},{"$f":"$C$54-$D$54","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$54-$C$54","v":{"$error":"#NAME?"}},{"$f":"$E$54-$F$54","v":{"$error":"#NAME?"}}]
[{"$f":"A55","v":"FY 2040"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E55+0","v":{"$error":"#NAME?"}},{"$f":"D55-E55","v":{"$error":"#NAME?"}},{"$f":"C55-D55","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B55-C55","v":{"$error":"#NAME?"}},{"$f":"E55-F55","v":{"$error":"#NAME?"}}]
[{"$f":"A56","v":"FY 2041"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E56+0","v":{"$error":"#NAME?"}},{"$f":"D56-E56","v":{"$error":"#NAME?"}},{"$f":"C56-D56","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B56-C56","v":{"$error":"#NAME?"}},{"$f":"E56-F56","v":{"$error":"#NAME?"}}]
["FY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["FY 2043",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]

{"sheet":"Dividend","index":5,"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",{"$f":"_xll.RiskPercentile('Fund Model'!$Z20,B$33,_xll.RiskStatic(NA()))+50","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z20,C$33,_xll.RiskStatic(NA()))+25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z20,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z20,E$33,_xll.RiskStatic(NA()))-25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z20,F$33,_xll.RiskStatic(NA()))-50","v":{"$error":"#NAME?"}}]
["CY 2019",{"$f":"_xll.RiskPercentile('Fund Model'!$Z21,B$33,_xll.RiskStatic(NA()))+50","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z21,C$33,_xll.RiskStatic(NA()))+25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z21,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z21,E$33,_xll.RiskStatic(NA()))-25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z21,F$33,_xll.RiskStatic(NA()))-50","v":{"$error":"#NAME?"}}]
["CY 2020",{"$f":"_xll.RiskPercentile('Fund Model'!$Z22,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z22,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z22,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z22,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z22,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2021",{"$f":"_xll.RiskPercentile('Fund Model'!$Z23,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z23,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z23,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z23,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z23,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2022",{"$f":"_xll.RiskPercentile('Fund Model'!$Z24,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z24,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z24,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z24,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z24,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2023",{"$f":"_xll.RiskPercentile('Fund Model'!$Z25,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z25,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z25,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z25,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z25,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2024",{"$f":"_xll.RiskPercentile('Fund Model'!$Z26,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z26,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z26,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z26,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z26,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2025",{"$f":"_xll.RiskPercentile('Fund Model'!$Z27,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z27,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z27,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z27,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z27,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2026",{"$f":"_xll.RiskPercentile('Fund Model'!$Z28,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z28,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z28,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z28,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z28,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2027",{"$f":"_xll.RiskPercentile('Fund Model'!$Z29,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z29,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z29,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z29,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z29,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2028",{"$f":"_xll.RiskPercentile('Fund Model'!$Z30,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z30,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z30,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z30,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z30,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2029",{"$f":"_xll.RiskPercentile('Fund Model'!$Z31,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z31,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z31,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z31,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z31,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2030",{"$f":"_xll.RiskPercentile('Fund Model'!$Z32,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z32,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z32,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z32,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z32,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2031",{"$f":"_xll.RiskPercentile('Fund Model'!$Z33,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z33,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z33,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z33,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z33,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2032",{"$f":"_xll.RiskPercentile('Fund Model'!$Z34,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z34,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z34,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z34,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z34,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2033",{"$f":"_xll.RiskPercentile('Fund Model'!$Z35,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z35,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z35,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z35,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z35,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2034",{"$f":"_xll.RiskPercentile('Fund Model'!$Z36,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z36,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z36,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z36,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z36,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2035",{"$f":"_xll.RiskPercentile('Fund Model'!$Z37,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z37,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z37,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z37,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z37,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2036",{"$f":"_xll.RiskPercentile('Fund Model'!$Z38,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z38,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z38,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z38,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z38,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2037",{"$f":"_xll.RiskPercentile('Fund Model'!$Z39,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z39,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z39,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z39,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z39,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2038",{"$f":"_xll.RiskPercentile('Fund Model'!$Z40,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z40,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z40,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z40,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z40,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2039",{"$f":"_xll.RiskPercentile('Fund Model'!$Z41,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z41,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z41,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z41,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z41,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2040",{"$f":"_xll.RiskPercentile('Fund Model'!$Z42,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z42,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z42,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z42,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z42,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2041",{"$f":"_xll.RiskPercentile('Fund Model'!$Z43,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z43,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z43,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z43,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z43,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["CY 2042",{"$f":"_xll.RiskPercentile('Fund Model'!$Z44,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z44,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z44,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z44,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$Z44,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[]
[null,null,"CY 2042 Dividend in CY 2018 Dollars:",{"$f":"_xll.RiskOutput(,,1)+D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$19))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"#NAME?"}},{"$f":"$D$34-$E$34","v":{"$error":"#NAME?"}},{"$f":"$C$34-$D$34","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#NAME?"}},{"$f":"$E$34-$F$34","v":{"$error":"#NAME?"}}]
[{"$f":"$A$35","v":"CY 2019"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#NAME?"}},{"$f":"$D$35-$E$35","v":{"$error":"#NAME?"}},{"$f":"$C$35-$D$35","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#NAME?"}},{"$f":"$E$35-$F$35","v":{"$error":"#NAME?"}}]
[{"$f":"$A$36","v":"CY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#NAME?"}},{"$f":"$D$36-$E$36","v":{"$error":"#NAME?"}},{"$f":"$C$36-$D$36","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#NAME?"}},{"$f":"$E$36-$F$36","v":{"$error":"#NAME?"}}]
[{"$f":"$A$37","v":"CY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#NAME?"}},{"$f":"$D$37-$E$37","v":{"$error":"#NAME?"}},{"$f":"$C$37-$D$37","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#NAME?"}},{"$f":"$E$37-$F$37","v":{"$error":"#NAME?"}}]
[{"$f":"$A$38","v":"CY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#NAME?"}},{"$f":"$D$38-$E$38","v":{"$error":"#NAME?"}},{"$f":"$C$38-$D$38","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#NAME?"}},{"$f":"$E$38-$F$38","v":{"$error":"#NAME?"}}]
[{"$f":"$A$39","v":"CY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#NAME?"}},{"$f":"$D$39-$E$39","v":{"$error":"#NAME?"}},{"$f":"$C$39-$D$39","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#NAME?"}},{"$f":"$E$39-$F$39","v":{"$error":"#NAME?"}}]
[{"$f":"$A$40","v":"CY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#NAME?"}},{"$f":"$D$40-$E$40","v":{"$error":"#NAME?"}},{"$f":"$C$40-$D$40","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#NAME?"}},{"$f":"$E$40-$F$40","v":{"$error":"#NAME?"}}]
[{"$f":"$A$41","v":"CY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#NAME?"}},{"$f":"$D$41-$E$41","v":{"$error":"#NAME?"}},{"$f":"$C$41-$D$41","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#NAME?"}},{"$f":"$E$41-$F$41","v":{"$error":"#NAME?"}}]
[{"$f":"$A$42","v":"CY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#NAME?"}},{"$f":"$D$42-$E$42","v":{"$error":"#NAME?"}},{"$f":"$C$42-$D$42","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#NAME?"}},{"$f":"$E$42-$F$42","v":{"$error":"#NAME?"}}]
[{"$f":"$A$43","v":"CY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#NAME?"}},{"$f":"$D$43-$E$43","v":{"$error":"#NAME?"}},{"$f":"$C$43-$D$43","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#NAME?"}},{"$f":"$E$43-$F$43","v":{"$error":"#NAME?"}}]
[{"$f":"$A$44","v":"CY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#NAME?"}},{"$f":"$D$44-$E$44","v":{"$error":"#NAME?"}},{"$f":"$C$44-$D$44","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#NAME?"}},{"$f":"$E$44-$F$44","v":{"$error":"#NAME?"}}]
[{"$f":"$A$45","v":"CY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#NAME?"}},{"$f":"$D$45-$E$45","v":{"$error":"#NAME?"}},{"$f":"$C$45-$D$45","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#NAME?"}},{"$f":"$E$45-$F$45","v":{"$error":"#NAME?"}}]
[{"$f":"$A$46","v":"CY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#NAME?"}},{"$f":"$D$46-$E$46","v":{"$error":"#NAME?"}},{"$f":"$C$46-$D$46","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#NAME?"}},{"$f":"$E$46-$F$46","v":{"$error":"#NAME?"}}]
[{"$f":"$A$47","v":"CY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#NAME?"}},{"$f":"$D$47-$E$47","v":{"$error":"#NAME?"}},{"$f":"$C$47-$D$47","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#NAME?"}},{"$f":"$E$47-$F$47","v":{"$error":"#NAME?"}}]
[{"$f":"$A$48","v":"CY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#NAME?"}},{"$f":"$D$48-$E$48","v":{"$error":"#NAME?"}},{"$f":"$C$48-$D$48","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#NAME?"}},{"$f":"$E$48-$F$48","v":{"$error":"#NAME?"}}]
[{"$f":"$A$49","v":"CY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#NAME?"}},{"$f":"$D$49-$E$49","v":{"$error":"#NAME?"}},{"$f":"$C$49-$D$49","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#NAME?"}},{"$f":"$E$49-$F$49","v":{"$error":"#NAME?"}}]
[{"$f":"$A$50","v":"CY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#NAME?"}},{"$f":"$D$50-$E$50","v":{"$error":"#NAME?"}},{"$f":"$C$50-$D$50","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#NAME?"}},{"$f":"$E$50-$F$50","v":{"$error":"#NAME?"}}]
[{"$f":"$A$51","v":"CY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#NAME?"}},{"$f":"$D$51-$E$51","v":{"$error":"#NAME?"}},{"$f":"$C$51-$D$51","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#NAME?"}},{"$f":"$E$51-$F$51","v":{"$error":"#NAME?"}}]
[{"$f":"$A$52","v":"CY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#NAME?"}},{"$f":"$D$52-$E$52","v":{"$error":"#NAME?"}},{"$f":"$C$52-$D$52","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#NAME?"}},{"$f":"$E$52-$F$52","v":{"$error":"#NAME?"}}]
[{"$f":"$A$53","v":"CY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$53+0","v":{"$error":"#NAME?"}},{"$f":"$D$53-$E$53","v":{"$error":"#NAME?"}},{"$f":"$C$53-$D$53","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$53-$C$53","v":{"$error":"#NAME?"}},{"$f":"$E$53-$F$53","v":{"$error":"#NAME?"}}]
[{"$f":"$A$54","v":"CY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$54+0","v":{"$error":"#NAME?"}},{"$f":"$D$54-$E$54","v":{"$error":"#NAME?"}},{"$f":"$C$54-$D$54","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$54-$C$54","v":{"$error":"#NAME?"}},{"$f":"$E$54-$F$54","v":{"$error":"#NAME?"}}]
[{"$f":"A55","v":"CY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E55+0","v":{"$error":"#NAME?"}},{"$f":"D55-E55","v":{"$error":"#NAME?"}},{"$f":"C55-D55","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B55-C55","v":{"$error":"#NAME?"}},{"$f":"E55-F55","v":{"$error":"#NAME?"}}]
[{"$f":"A56","v":"CY 2040"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E56+0","v":{"$error":"#NAME?"}},{"$f":"D56-E56","v":{"$error":"#NAME?"}},{"$f":"C56-D56","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B56-C56","v":{"$error":"#NAME?"}},{"$f":"E56-F56","v":{"$error":"#NAME?"}}]
["CY 2041",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["CY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]

{"sheet":"POMV to GF","index":6,"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",{"$f":"_xll.RiskPercentile('Fund Model'!$AE20,B$33,_xll.RiskStatic(NA()))+50","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE20,C$33,_xll.RiskStatic(NA()))+25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE20,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE20,E$33,_xll.RiskStatic(NA()))-25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE20,F$33,_xll.RiskStatic(NA()))-50","v":{"$error":"#NAME?"}}]
["FY 2020",{"$f":"_xll.RiskPercentile('Fund Model'!$AE21,B$33,_xll.RiskStatic(NA()))+50","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE21,C$33,_xll.RiskStatic(NA()))+25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE21,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE21,E$33,_xll.RiskStatic(NA()))-25","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE21,F$33,_xll.RiskStatic(NA()))-50","v":{"$error":"#NAME?"}}]
["FY 2021",{"$f":"_xll.RiskPercentile('Fund Model'!$AE22,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE22,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE22,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE22,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE22,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2022",{"$f":"_xll.RiskPercentile('Fund Model'!$AE23,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE23,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE23,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE23,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE23,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2023",{"$f":"_xll.RiskPercentile('Fund Model'!$AE24,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE24,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE24,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE24,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE24,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2024",{"$f":"_xll.RiskPercentile('Fund Model'!$AE25,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE25,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE25,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE25,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE25,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2025",{"$f":"_xll.RiskPercentile('Fund Model'!$AE26,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE26,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE26,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE26,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE26,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2026",{"$f":"_xll.RiskPercentile('Fund Model'!$AE27,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE27,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE27,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE27,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE27,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2027",{"$f":"_xll.RiskPercentile('Fund Model'!$AE28,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE28,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE28,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE28,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE28,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2028",{"$f":"_xll.RiskPercentile('Fund Model'!$AE29,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE29,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE29,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE29,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE29,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2029",{"$f":"_xll.RiskPercentile('Fund Model'!$AE30,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE30,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE30,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE30,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE30,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2030",{"$f":"_xll.RiskPercentile('Fund Model'!$AE31,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE31,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE31,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE31,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE31,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2031",{"$f":"_xll.RiskPercentile('Fund Model'!$AE32,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE32,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE32,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE32,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE32,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2032",{"$f":"_xll.RiskPercentile('Fund Model'!$AE33,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE33,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE33,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE33,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE33,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2033",{"$f":"_xll.RiskPercentile('Fund Model'!$AE34,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE34,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE34,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE34,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE34,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2034",{"$f":"_xll.RiskPercentile('Fund Model'!$AE35,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE35,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE35,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE35,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE35,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2035",{"$f":"_xll.RiskPercentile('Fund Model'!$AE36,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE36,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE36,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE36,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE36,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2036",{"$f":"_xll.RiskPercentile('Fund Model'!$AE37,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE37,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE37,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE37,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE37,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2037",{"$f":"_xll.RiskPercentile('Fund Model'!$AE38,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE38,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE38,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE38,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE38,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2038",{"$f":"_xll.RiskPercentile('Fund Model'!$AE39,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE39,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE39,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE39,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE39,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2039",{"$f":"_xll.RiskPercentile('Fund Model'!$AE40,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE40,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE40,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE40,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE40,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2040",{"$f":"_xll.RiskPercentile('Fund Model'!$AE41,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE41,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE41,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE41,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE41,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2041",{"$f":"_xll.RiskPercentile('Fund Model'!$AE42,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE42,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE42,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE42,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE42,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2042",{"$f":"_xll.RiskPercentile('Fund Model'!$AE43,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE43,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE43,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE43,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE43,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2043",{"$f":"_xll.RiskPercentile('Fund Model'!$AE44,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE44,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE44,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE44,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AE44,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[]
[null,null,"FY 2043 Total in FY 2019 Dollars:",{"$f":"_xll.RiskOutput(,,1)+D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"#NAME?"}},{"$f":"$D$34-$E$34","v":{"$error":"#NAME?"}},{"$f":"$C$34-$D$34","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#NAME?"}},{"$f":"$E$34-$F$34","v":{"$error":"#NAME?"}}]
[{"$f":"$A$35","v":"FY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#NAME?"}},{"$f":"$D$35-$E$35","v":{"$error":"#NAME?"}},{"$f":"$C$35-$D$35","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#NAME?"}},{"$f":"$E$35-$F$35","v":{"$error":"#NAME?"}}]
[{"$f":"$A$36","v":"FY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#NAME?"}},{"$f":"$D$36-$E$36","v":{"$error":"#NAME?"}},{"$f":"$C$36-$D$36","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#NAME?"}},{"$f":"$E$36-$F$36","v":{"$error":"#NAME?"}}]
[{"$f":"$A$37","v":"FY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#NAME?"}},{"$f":"$D$37-$E$37","v":{"$error":"#NAME?"}},{"$f":"$C$37-$D$37","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#NAME?"}},{"$f":"$E$37-$F$37","v":{"$error":"#NAME?"}}]
[{"$f":"$A$38","v":"FY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#NAME?"}},{"$f":"$D$38-$E$38","v":{"$error":"#NAME?"}},{"$f":"$C$38-$D$38","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#NAME?"}},{"$f":"$E$38-$F$38","v":{"$error":"#NAME?"}}]
[{"$f":"$A$39","v":"FY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#NAME?"}},{"$f":"$D$39-$E$39","v":{"$error":"#NAME?"}},{"$f":"$C$39-$D$39","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#NAME?"}},{"$f":"$E$39-$F$39","v":{"$error":"#NAME?"}}]
[{"$f":"$A$40","v":"FY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#NAME?"}},{"$f":"$D$40-$E$40","v":{"$error":"#NAME?"}},{"$f":"$C$40-$D$40","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#NAME?"}},{"$f":"$E$40-$F$40","v":{"$error":"#NAME?"}}]
[{"$f":"$A$41","v":"FY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#NAME?"}},{"$f":"$D$41-$E$41","v":{"$error":"#NAME?"}},{"$f":"$C$41-$D$41","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#NAME?"}},{"$f":"$E$41-$F$41","v":{"$error":"#NAME?"}}]
[{"$f":"$A$42","v":"FY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#NAME?"}},{"$f":"$D$42-$E$42","v":{"$error":"#NAME?"}},{"$f":"$C$42-$D$42","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#NAME?"}},{"$f":"$E$42-$F$42","v":{"$error":"#NAME?"}}]
[{"$f":"$A$43","v":"FY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#NAME?"}},{"$f":"$D$43-$E$43","v":{"$error":"#NAME?"}},{"$f":"$C$43-$D$43","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#NAME?"}},{"$f":"$E$43-$F$43","v":{"$error":"#NAME?"}}]
[{"$f":"$A$44","v":"FY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#NAME?"}},{"$f":"$D$44-$E$44","v":{"$error":"#NAME?"}},{"$f":"$C$44-$D$44","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#NAME?"}},{"$f":"$E$44-$F$44","v":{"$error":"#NAME?"}}]
[{"$f":"$A$45","v":"FY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#NAME?"}},{"$f":"$D$45-$E$45","v":{"$error":"#NAME?"}},{"$f":"$C$45-$D$45","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#NAME?"}},{"$f":"$E$45-$F$45","v":{"$error":"#NAME?"}}]
[{"$f":"$A$46","v":"FY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#NAME?"}},{"$f":"$D$46-$E$46","v":{"$error":"#NAME?"}},{"$f":"$C$46-$D$46","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#NAME?"}},{"$f":"$E$46-$F$46","v":{"$error":"#NAME?"}}]
[{"$f":"$A$47","v":"FY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#NAME?"}},{"$f":"$D$47-$E$47","v":{"$error":"#NAME?"}},{"$f":"$C$47-$D$47","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#NAME?"}},{"$f":"$E$47-$F$47","v":{"$error":"#NAME?"}}]
[{"$f":"$A$48","v":"FY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#NAME?"}},{"$f":"$D$48-$E$48","v":{"$error":"#NAME?"}},{"$f":"$C$48-$D$48","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#NAME?"}},{"$f":"$E$48-$F$48","v":{"$error":"#NAME?"}}]
[{"$f":"$A$49","v":"FY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#NAME?"}},{"$f":"$D$49-$E$49","v":{"$error":"#NAME?"}},{"$f":"$C$49-$D$49","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#NAME?"}},{"$f":"$E$49-$F$49","v":{"$error":"#NAME?"}}]
[{"$f":"$A$50","v":"FY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#NAME?"}},{"$f":"$D$50-$E$50","v":{"$error":"#NAME?"}},{"$f":"$C$50-$D$50","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#NAME?"}},{"$f":"$E$50-$F$50","v":{"$error":"#NAME?"}}]
[{"$f":"$A$51","v":"FY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#NAME?"}},{"$f":"$D$51-$E$51","v":{"$error":"#NAME?"}},{"$f":"$C$51-$D$51","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#NAME?"}},{"$f":"$E$51-$F$51","v":{"$error":"#NAME?"}}]
[{"$f":"$A$52","v":"FY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#NAME?"}},{"$f":"$D$52-$E$52","v":{"$error":"#NAME?"}},{"$f":"$C$52-$D$52","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#NAME?"}},{"$f":"$E$52-$F$52","v":{"$error":"#NAME?"}}]
[{"$f":"A53","v":"FY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E53+0","v":{"$error":"#NAME?"}},{"$f":"D53-E53","v":{"$error":"#NAME?"}},{"$f":"C53-D53","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B53-C53","v":{"$error":"#NAME?"}},{"$f":"E53-F53","v":{"$error":"#NAME?"}}]
[{"$f":"A54","v":"FY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E54+0","v":{"$error":"#NAME?"}},{"$f":"D54-E54","v":{"$error":"#NAME?"}},{"$f":"C54-D54","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B54-C54","v":{"$error":"#NAME?"}},{"$f":"E54-F54","v":{"$error":"#NAME?"}}]
["FY 2040",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["FY 2041",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["FY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["FY 2043",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]

{"sheet":"POMV+Roy&Prod","index":7,"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",{"$f":"_xll.RiskPercentile('Fund Model'!$AH20,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH20,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH20,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH20,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH20,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2020",{"$f":"_xll.RiskPercentile('Fund Model'!$AH21,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH21,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH21,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH21,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH21,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2021",{"$f":"_xll.RiskPercentile('Fund Model'!$AH22,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH22,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH22,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH22,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH22,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2022",{"$f":"_xll.RiskPercentile('Fund Model'!$AH23,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH23,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH23,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH23,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH23,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2023",{"$f":"_xll.RiskPercentile('Fund Model'!$AH24,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH24,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH24,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH24,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH24,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2024",{"$f":"_xll.RiskPercentile('Fund Model'!$AH25,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH25,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH25,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH25,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH25,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2025",{"$f":"_xll.RiskPercentile('Fund Model'!$AH26,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH26,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH26,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH26,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH26,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2026",{"$f":"_xll.RiskPercentile('Fund Model'!$AH27,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH27,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH27,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH27,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH27,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2027",{"$f":"_xll.RiskPercentile('Fund Model'!$AH28,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH28,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH28,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH28,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH28,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2028",{"$f":"_xll.RiskPercentile('Fund Model'!$AH29,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH29,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH29,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH29,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH29,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2029",{"$f":"_xll.RiskPercentile('Fund Model'!$AH30,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH30,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH30,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH30,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH30,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2030",{"$f":"_xll.RiskPercentile('Fund Model'!$AH31,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH31,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH31,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH31,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH31,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2031",{"$f":"_xll.RiskPercentile('Fund Model'!$AH32,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH32,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH32,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH32,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH32,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2032",{"$f":"_xll.RiskPercentile('Fund Model'!$AH33,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH33,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH33,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH33,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH33,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2033",{"$f":"_xll.RiskPercentile('Fund Model'!$AH34,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH34,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH34,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH34,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH34,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2034",{"$f":"_xll.RiskPercentile('Fund Model'!$AH35,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH35,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH35,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH35,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH35,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2035",{"$f":"_xll.RiskPercentile('Fund Model'!$AH36,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH36,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH36,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH36,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH36,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2036",{"$f":"_xll.RiskPercentile('Fund Model'!$AH37,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH37,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH37,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH37,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH37,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2037",{"$f":"_xll.RiskPercentile('Fund Model'!$AH38,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH38,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH38,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH38,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH38,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2038",{"$f":"_xll.RiskPercentile('Fund Model'!$AH39,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH39,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH39,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH39,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH39,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2039",{"$f":"_xll.RiskPercentile('Fund Model'!$AH40,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH40,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH40,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH40,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH40,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2040",{"$f":"_xll.RiskPercentile('Fund Model'!$AH41,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH41,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH41,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH41,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH41,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2041",{"$f":"_xll.RiskPercentile('Fund Model'!$AH42,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH42,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH42,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH42,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH42,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2042",{"$f":"_xll.RiskPercentile('Fund Model'!$AH43,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH43,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH43,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH43,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH43,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2043",{"$f":"_xll.RiskPercentile('Fund Model'!$AH44,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH44,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH44,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH44,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AH44,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[]
[null,null,"FY 2043 Total in FY 2019 Dollars:",{"$f":"_xll.RiskOutput(,,1)+D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"#NAME?"}},{"$f":"$D$34-$E$34","v":{"$error":"#NAME?"}},{"$f":"$C$34-$D$34","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#NAME?"}},{"$f":"$E$34-$F$34","v":{"$error":"#NAME?"}}]
[{"$f":"$A$35","v":"FY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#NAME?"}},{"$f":"$D$35-$E$35","v":{"$error":"#NAME?"}},{"$f":"$C$35-$D$35","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#NAME?"}},{"$f":"$E$35-$F$35","v":{"$error":"#NAME?"}}]
[{"$f":"$A$36","v":"FY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#NAME?"}},{"$f":"$D$36-$E$36","v":{"$error":"#NAME?"}},{"$f":"$C$36-$D$36","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#NAME?"}},{"$f":"$E$36-$F$36","v":{"$error":"#NAME?"}}]
[{"$f":"$A$37","v":"FY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#NAME?"}},{"$f":"$D$37-$E$37","v":{"$error":"#NAME?"}},{"$f":"$C$37-$D$37","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#NAME?"}},{"$f":"$E$37-$F$37","v":{"$error":"#NAME?"}}]
[{"$f":"$A$38","v":"FY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#NAME?"}},{"$f":"$D$38-$E$38","v":{"$error":"#NAME?"}},{"$f":"$C$38-$D$38","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#NAME?"}},{"$f":"$E$38-$F$38","v":{"$error":"#NAME?"}}]
[{"$f":"$A$39","v":"FY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#NAME?"}},{"$f":"$D$39-$E$39","v":{"$error":"#NAME?"}},{"$f":"$C$39-$D$39","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#NAME?"}},{"$f":"$E$39-$F$39","v":{"$error":"#NAME?"}}]
[{"$f":"$A$40","v":"FY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#NAME?"}},{"$f":"$D$40-$E$40","v":{"$error":"#NAME?"}},{"$f":"$C$40-$D$40","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#NAME?"}},{"$f":"$E$40-$F$40","v":{"$error":"#NAME?"}}]
[{"$f":"$A$41","v":"FY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#NAME?"}},{"$f":"$D$41-$E$41","v":{"$error":"#NAME?"}},{"$f":"$C$41-$D$41","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#NAME?"}},{"$f":"$E$41-$F$41","v":{"$error":"#NAME?"}}]
[{"$f":"$A$42","v":"FY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#NAME?"}},{"$f":"$D$42-$E$42","v":{"$error":"#NAME?"}},{"$f":"$C$42-$D$42","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#NAME?"}},{"$f":"$E$42-$F$42","v":{"$error":"#NAME?"}}]
[{"$f":"$A$43","v":"FY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#NAME?"}},{"$f":"$D$43-$E$43","v":{"$error":"#NAME?"}},{"$f":"$C$43-$D$43","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#NAME?"}},{"$f":"$E$43-$F$43","v":{"$error":"#NAME?"}}]
[{"$f":"$A$44","v":"FY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#NAME?"}},{"$f":"$D$44-$E$44","v":{"$error":"#NAME?"}},{"$f":"$C$44-$D$44","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#NAME?"}},{"$f":"$E$44-$F$44","v":{"$error":"#NAME?"}}]
[{"$f":"$A$45","v":"FY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#NAME?"}},{"$f":"$D$45-$E$45","v":{"$error":"#NAME?"}},{"$f":"$C$45-$D$45","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#NAME?"}},{"$f":"$E$45-$F$45","v":{"$error":"#NAME?"}}]
[{"$f":"$A$46","v":"FY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#NAME?"}},{"$f":"$D$46-$E$46","v":{"$error":"#NAME?"}},{"$f":"$C$46-$D$46","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#NAME?"}},{"$f":"$E$46-$F$46","v":{"$error":"#NAME?"}}]
[{"$f":"$A$47","v":"FY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#NAME?"}},{"$f":"$D$47-$E$47","v":{"$error":"#NAME?"}},{"$f":"$C$47-$D$47","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#NAME?"}},{"$f":"$E$47-$F$47","v":{"$error":"#NAME?"}}]
[{"$f":"$A$48","v":"FY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#NAME?"}},{"$f":"$D$48-$E$48","v":{"$error":"#NAME?"}},{"$f":"$C$48-$D$48","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#NAME?"}},{"$f":"$E$48-$F$48","v":{"$error":"#NAME?"}}]
[{"$f":"$A$49","v":"FY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#NAME?"}},{"$f":"$D$49-$E$49","v":{"$error":"#NAME?"}},{"$f":"$C$49-$D$49","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#NAME?"}},{"$f":"$E$49-$F$49","v":{"$error":"#NAME?"}}]
[{"$f":"$A$50","v":"FY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#NAME?"}},{"$f":"$D$50-$E$50","v":{"$error":"#NAME?"}},{"$f":"$C$50-$D$50","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#NAME?"}},{"$f":"$E$50-$F$50","v":{"$error":"#NAME?"}}]
[{"$f":"$A$51","v":"FY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#NAME?"}},{"$f":"$D$51-$E$51","v":{"$error":"#NAME?"}},{"$f":"$C$51-$D$51","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#NAME?"}},{"$f":"$E$51-$F$51","v":{"$error":"#NAME?"}}]
[{"$f":"$A$52","v":"FY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#NAME?"}},{"$f":"$D$52-$E$52","v":{"$error":"#NAME?"}},{"$f":"$C$52-$D$52","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#NAME?"}},{"$f":"$E$52-$F$52","v":{"$error":"#NAME?"}}]
[{"$f":"A53","v":"FY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E53+0","v":{"$error":"#NAME?"}},{"$f":"D53-E53","v":{"$error":"#NAME?"}},{"$f":"C53-D53","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B53-C53","v":{"$error":"#NAME?"}},{"$f":"E53-F53","v":{"$error":"#NAME?"}}]
[{"$f":"A54","v":"FY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E54+0","v":{"$error":"#NAME?"}},{"$f":"D54-E54","v":{"$error":"#NAME?"}},{"$f":"C54-D54","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B54-C54","v":{"$error":"#NAME?"}},{"$f":"E54-F54","v":{"$error":"#NAME?"}}]
["FY 2040",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["FY 2041",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["FY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["FY 2043",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]

{"sheet":"POMV+Total UGF","index":8,"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",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ20,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ20,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ20,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ20,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ20,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2020",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ21,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ21,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ21,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ21,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ21,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2021",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ22,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ22,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ22,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ22,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ22,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2022",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ23,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ23,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ23,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ23,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ23,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2023",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ24,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ24,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ24,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ24,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ24,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2024",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ25,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ25,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ25,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ25,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ25,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2025",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ26,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ26,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ26,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ26,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ26,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2026",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ27,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ27,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ27,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ27,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ27,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2027",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ28,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ28,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ28,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ28,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ28,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2028",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ29,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ29,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ29,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ29,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ29,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2029",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ30,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ30,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ30,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ30,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ30,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2030",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ31,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ31,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ31,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ31,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ31,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2031",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ32,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ32,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ32,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ32,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ32,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2032",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ33,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ33,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ33,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ33,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ33,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2033",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ34,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ34,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ34,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ34,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ34,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2034",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ35,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ35,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ35,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ35,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ35,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2035",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ36,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ36,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ36,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ36,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ36,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2036",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ37,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ37,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ37,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ37,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ37,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2037",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ38,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ38,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ38,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ38,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ38,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2038",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ39,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ39,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ39,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ39,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ39,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2039",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ40,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ40,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ40,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ40,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ40,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2040",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ41,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ41,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ41,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ41,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ41,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2041",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ42,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ42,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ42,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ42,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ42,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2042",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ43,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ43,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ43,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ43,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ43,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
["FY 2043",{"$f":"_xll.RiskPercentile('Fund Model'!$AQ44,B$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ44,C$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ44,D$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ44,E$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!$AQ44,F$33,_xll.RiskStatic(NA()))","v":{"$error":"#NAME?"}}]
[]
[null,null,"FY 2043 Total in FY 2019 Dollars:",{"$f":"_xll.RiskOutput(,,1)+D58/((1+'Fund Model'!$R$9)^('Fund Model'!$B44-'Fund Model'!$B$20+0.5))","v":{"$error":"#NAME?"}}]
[]
["Median SD total UGF",null,null,{"$f":"'Fund Model'!AQ50","v":{"$error":"#NAME?"}}]
["Median coefficient of variation total UGF",null,null,{"$f":"'Fund Model'!AQ51","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":"#NAME?"}},{"$f":"$D$34-$E$34","v":{"$error":"#NAME?"}},{"$f":"$C$34-$D$34","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$34-$C$34","v":{"$error":"#NAME?"}},{"$f":"$E$34-$F$34","v":{"$error":"#NAME?"}}]
[{"$f":"$A$35","v":"FY 2020"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$35+0","v":{"$error":"#NAME?"}},{"$f":"$D$35-$E$35","v":{"$error":"#NAME?"}},{"$f":"$C$35-$D$35","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$35-$C$35","v":{"$error":"#NAME?"}},{"$f":"$E$35-$F$35","v":{"$error":"#NAME?"}}]
[{"$f":"$A$36","v":"FY 2021"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$36+0","v":{"$error":"#NAME?"}},{"$f":"$D$36-$E$36","v":{"$error":"#NAME?"}},{"$f":"$C$36-$D$36","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$36-$C$36","v":{"$error":"#NAME?"}},{"$f":"$E$36-$F$36","v":{"$error":"#NAME?"}}]
[{"$f":"$A$37","v":"FY 2022"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$37+0","v":{"$error":"#NAME?"}},{"$f":"$D$37-$E$37","v":{"$error":"#NAME?"}},{"$f":"$C$37-$D$37","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$37-$C$37","v":{"$error":"#NAME?"}},{"$f":"$E$37-$F$37","v":{"$error":"#NAME?"}}]
[{"$f":"$A$38","v":"FY 2023"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$38+0","v":{"$error":"#NAME?"}},{"$f":"$D$38-$E$38","v":{"$error":"#NAME?"}},{"$f":"$C$38-$D$38","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$38-$C$38","v":{"$error":"#NAME?"}},{"$f":"$E$38-$F$38","v":{"$error":"#NAME?"}}]
[{"$f":"$A$39","v":"FY 2024"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$39+0","v":{"$error":"#NAME?"}},{"$f":"$D$39-$E$39","v":{"$error":"#NAME?"}},{"$f":"$C$39-$D$39","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$39-$C$39","v":{"$error":"#NAME?"}},{"$f":"$E$39-$F$39","v":{"$error":"#NAME?"}}]
[{"$f":"$A$40","v":"FY 2025"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$40+0","v":{"$error":"#NAME?"}},{"$f":"$D$40-$E$40","v":{"$error":"#NAME?"}},{"$f":"$C$40-$D$40","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$40-$C$40","v":{"$error":"#NAME?"}},{"$f":"$E$40-$F$40","v":{"$error":"#NAME?"}}]
[{"$f":"$A$41","v":"FY 2026"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$41+0","v":{"$error":"#NAME?"}},{"$f":"$D$41-$E$41","v":{"$error":"#NAME?"}},{"$f":"$C$41-$D$41","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$41-$C$41","v":{"$error":"#NAME?"}},{"$f":"$E$41-$F$41","v":{"$error":"#NAME?"}}]
[{"$f":"$A$42","v":"FY 2027"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$42+0","v":{"$error":"#NAME?"}},{"$f":"$D$42-$E$42","v":{"$error":"#NAME?"}},{"$f":"$C$42-$D$42","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$42-$C$42","v":{"$error":"#NAME?"}},{"$f":"$E$42-$F$42","v":{"$error":"#NAME?"}}]
[{"$f":"$A$43","v":"FY 2028"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$43+0","v":{"$error":"#NAME?"}},{"$f":"$D$43-$E$43","v":{"$error":"#NAME?"}},{"$f":"$C$43-$D$43","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$43-$C$43","v":{"$error":"#NAME?"}},{"$f":"$E$43-$F$43","v":{"$error":"#NAME?"}}]
[{"$f":"$A$44","v":"FY 2029"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$44+0","v":{"$error":"#NAME?"}},{"$f":"$D$44-$E$44","v":{"$error":"#NAME?"}},{"$f":"$C$44-$D$44","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$44-$C$44","v":{"$error":"#NAME?"}},{"$f":"$E$44-$F$44","v":{"$error":"#NAME?"}}]
[{"$f":"$A$45","v":"FY 2030"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$45+0","v":{"$error":"#NAME?"}},{"$f":"$D$45-$E$45","v":{"$error":"#NAME?"}},{"$f":"$C$45-$D$45","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$45-$C$45","v":{"$error":"#NAME?"}},{"$f":"$E$45-$F$45","v":{"$error":"#NAME?"}}]
[{"$f":"$A$46","v":"FY 2031"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$46+0","v":{"$error":"#NAME?"}},{"$f":"$D$46-$E$46","v":{"$error":"#NAME?"}},{"$f":"$C$46-$D$46","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$46-$C$46","v":{"$error":"#NAME?"}},{"$f":"$E$46-$F$46","v":{"$error":"#NAME?"}}]
[{"$f":"$A$47","v":"FY 2032"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$47+0","v":{"$error":"#NAME?"}},{"$f":"$D$47-$E$47","v":{"$error":"#NAME?"}},{"$f":"$C$47-$D$47","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$47-$C$47","v":{"$error":"#NAME?"}},{"$f":"$E$47-$F$47","v":{"$error":"#NAME?"}}]
[{"$f":"$A$48","v":"FY 2033"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$48+0","v":{"$error":"#NAME?"}},{"$f":"$D$48-$E$48","v":{"$error":"#NAME?"}},{"$f":"$C$48-$D$48","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$48-$C$48","v":{"$error":"#NAME?"}},{"$f":"$E$48-$F$48","v":{"$error":"#NAME?"}}]
[{"$f":"$A$49","v":"FY 2034"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$49+0","v":{"$error":"#NAME?"}},{"$f":"$D$49-$E$49","v":{"$error":"#NAME?"}},{"$f":"$C$49-$D$49","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$49-$C$49","v":{"$error":"#NAME?"}},{"$f":"$E$49-$F$49","v":{"$error":"#NAME?"}}]
[{"$f":"$A$50","v":"FY 2035"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$50+0","v":{"$error":"#NAME?"}},{"$f":"$D$50-$E$50","v":{"$error":"#NAME?"}},{"$f":"$C$50-$D$50","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$50-$C$50","v":{"$error":"#NAME?"}},{"$f":"$E$50-$F$50","v":{"$error":"#NAME?"}}]
[{"$f":"$A$51","v":"FY 2036"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$51+0","v":{"$error":"#NAME?"}},{"$f":"$D$51-$E$51","v":{"$error":"#NAME?"}},{"$f":"$C$51-$D$51","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$51-$C$51","v":{"$error":"#NAME?"}},{"$f":"$E$51-$F$51","v":{"$error":"#NAME?"}}]
[{"$f":"$A$52","v":"FY 2037"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$52+0","v":{"$error":"#NAME?"}},{"$f":"$D$52-$E$52","v":{"$error":"#NAME?"}},{"$f":"$C$52-$D$52","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$52-$C$52","v":{"$error":"#NAME?"}},{"$f":"$E$52-$F$52","v":{"$error":"#NAME?"}}]
[{"$f":"$A$53","v":"FY 2038"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$53+0","v":{"$error":"#NAME?"}},{"$f":"$D$53-$E$53","v":{"$error":"#NAME?"}},{"$f":"$C$53-$D$53","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$53-$C$53","v":{"$error":"#NAME?"}},{"$f":"$E$53-$F$53","v":{"$error":"#NAME?"}}]
[{"$f":"$A$54","v":"FY 2039"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"$E$54+0","v":{"$error":"#NAME?"}},{"$f":"$D$54-$E$54","v":{"$error":"#NAME?"}},{"$f":"$C$54-$D$54","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"$B$54-$C$54","v":{"$error":"#NAME?"}},{"$f":"$E$54-$F$54","v":{"$error":"#NAME?"}}]
[{"$f":"A55","v":"FY 2040"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E55+0","v":{"$error":"#NAME?"}},{"$f":"D55-E55","v":{"$error":"#NAME?"}},{"$f":"C55-D55","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B55-C55","v":{"$error":"#NAME?"}},{"$f":"E55-F55","v":{"$error":"#NAME?"}}]
[{"$f":"A56","v":"FY 2041"},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"E56+0","v":{"$error":"#NAME?"}},{"$f":"D56-E56","v":{"$error":"#NAME?"}},{"$f":"C56-D56","v":{"$error":"#NAME?"}},null,{"$f":"0","v":0},{"$f":"B56-C56","v":{"$error":"#NAME?"}},{"$f":"E56-F56","v":{"$error":"#NAME?"}}]
["FY 2042",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["FY 2043",{"$f":"0","v":0},{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},null,{"$f":"0","v":0},{"$error":"#NAME?"},{"$error":"#NAME?"}]

{"sheet":"ER Fail Rate","index":9,"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":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D57,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C57,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E57,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S20,0.5)","v":{"$error":"#NAME?"}}]
["FY 2020",{"$f":"'Fund Model'!D87","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D58,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C58,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E58,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S21,0.5)","v":{"$error":"#NAME?"}}]
["FY 2021",{"$f":"'Fund Model'!D88","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D59,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C59,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E59,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S22,0.5)","v":{"$error":"#NAME?"}}]
["FY 2022",{"$f":"'Fund Model'!D89","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D60,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C60,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E60,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S23,0.5)","v":{"$error":"#NAME?"}}]
["FY 2023",{"$f":"'Fund Model'!D90","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D61,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C61,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E61,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S24,0.5)","v":{"$error":"#NAME?"}}]
["FY 2024",{"$f":"'Fund Model'!D91","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D62,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C62,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E62,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S25,0.5)","v":{"$error":"#NAME?"}}]
["FY 2025",{"$f":"'Fund Model'!D92","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D63,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C63,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E63,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S26,0.5)","v":{"$error":"#NAME?"}}]
["FY 2026",{"$f":"'Fund Model'!D93","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D64,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C64,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E64,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S27,0.5)","v":{"$error":"#NAME?"}}]
["FY 2027",{"$f":"'Fund Model'!D94","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D65,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C65,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E65,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S28,0.5)","v":{"$error":"#NAME?"}}]
["FY 2028",{"$f":"'Fund Model'!D95","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D66,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C66,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E66,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S29,0.5)","v":{"$error":"#NAME?"}}]
["FY 2029",{"$f":"'Fund Model'!D96","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D67,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C67,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E67,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S30,0.5)","v":{"$error":"#NAME?"}}]
["FY 2030",{"$f":"'Fund Model'!D97","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D68,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C68,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E68,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S31,0.5)","v":{"$error":"#NAME?"}}]
["FY 2031",{"$f":"'Fund Model'!D98","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D69,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C69,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E69,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S32,0.5)","v":{"$error":"#NAME?"}}]
["FY 2032",{"$f":"'Fund Model'!D99","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D70,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C70,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E70,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S33,0.5)","v":{"$error":"#NAME?"}}]
["FY 2033",{"$f":"'Fund Model'!D100","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D71,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C71,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E71,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S34,0.5)","v":{"$error":"#NAME?"}}]
["FY 2034",{"$f":"'Fund Model'!D101","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D72,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C72,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E72,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S35,0.5)","v":{"$error":"#NAME?"}}]
["FY 2035",{"$f":"'Fund Model'!D102","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D73,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C73,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E73,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S36,0.5)","v":{"$error":"#NAME?"}}]
["FY 2036",{"$f":"'Fund Model'!D103","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D74,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C74,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E74,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S37,0.5)","v":{"$error":"#NAME?"}}]
["FY 2037",{"$f":"'Fund Model'!D104","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D75,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C75,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E75,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S38,0.5)","v":{"$error":"#NAME?"}}]
["FY 2038",{"$f":"'Fund Model'!D105","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D76,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C76,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E76,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S39,0.5)","v":{"$error":"#NAME?"}}]
["FY 2039",{"$f":"'Fund Model'!D106","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D77,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C77,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E77,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S40,0.5)","v":{"$error":"#NAME?"}}]
["FY 2040",{"$f":"'Fund Model'!D107","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D78,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C78,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E78,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S41,0.5)","v":{"$error":"#NAME?"}}]
["FY 2041",{"$f":"'Fund Model'!D108","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D79,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C79,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E79,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S42,0.5)","v":{"$error":"#NAME?"}}]
["FY 2042",{"$f":"'Fund Model'!D109","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D80,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C80,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E80,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S43,0.5)","v":{"$error":"#NAME?"}}]
["FY 2043",{"$f":"'Fund Model'!D110","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!D81,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!C81,0.5)","v":{"$error":"#NAME?"}},{"$f":"_xll.RiskPercentile('Fund Model'!E81,0.5)","v":{"$error":"#NAME?"}},null,{"$f":"_xll.RiskPercentile('Fund Model'!S44,0.5)","v":{"$error":"#NAME?"}}]

{"sheet":"Back-up>>","index":10,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Intentionally left blank"]

{"sheet":"Key Definitions","index":11,"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."]