{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Inputs","Monthly Stats","Scenario Stats","Frequency","Worst Scenario","Random Scenario"],"not_rendered":{"charts":36,"images":0,"macros":1,"external_links":0,"defined_names":12,"comments":0,"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":"Inputs","index":0,"n_rows":19,"n_cols":14,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Scenarios",50000,null,null,null,null,"Average","Standard Dev","Skewness","Kurtosis","6th Moment","Average Dln","Std Dev Dln","Kurt Dln"]
["Months",720,null,null,null,"Historical Scenario Average",6.1499999999999999E-2,2.759E-2,0.90767969999999998,3.5764124000000002,22.168167,null,4.3999999999999997E-2]
["dt",8.3333333333333329E-2,null,null,null,"Model Scenario Average",6.1492995371996997E-2,2.7247481074078778E-2,0.75522870902838268,3.2565308782623599,20.410273482593627,9.527455296365234E-4,4.4176540573161553E-2,3.0290098497962461]
["Initial Rate",2.8299999999999999E-2,null,null,null,"Model Scenario Standard Dev",1.3565783618630008E-2,1.1803012641839729E-2,0.58182950621177032,1.446874873669763,24.783044571447174,6.7159743425059253E-4,1.385910146742566E-3,0.1866154263025053]
["Initial Target",2.1236999999999999E-2,null,null,null,"Model Scenario Skewness",0.7744750890664952,2.9049635636012456,0.48956039149963892,2.3735687966942711,5.8302203297807473,292969126643059.62,33338320555692.988,13655460.054308122]
["meanTarget",6.3350000000000004E-2,null,null,null,"Model Scenario Kurtosis",4.208960069160991,16.786331200967577,3.4420992257225307,12.579644302344441,76.246009086422234,1.4138379511151298E+20,7.79642401737873E+18,23716226173.821873]
["targetVol",0.52969999999999995,null,null,null,"Model Scenario 6th Moment",49.029675029124185,515.73963392294365,24.411670220393798,657.61576498446323,32308.312765278515,8.1580818134452648E+31,1.0564082392334374E+30,1.77238056331376E+17]
["adjVol",0.153]
["Reversion",0.36914999999999998]
["Alpha",7.1]
["Beta",1.1399999999999999]
["Barrier",0.04]
["Cash Reserves",0]
["Random Numbers",10]
["Worst Percentage",0.01]
[]
["Comparable Lognormal"]
["μ=",-2.8805392132741345]
["σ=",0.48724063955890751]

{"sheet":"Monthly Stats","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Scenario Stats","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Frequency","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Worst Scenario","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Random Scenario","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}