@frontlinesystems/rason-mcp-server 2026.5.0

package/examples/Simulation/CollegeFundGrowth2.json

@@ -0,0 +1,416 @@
+{
+  "comment": "This model has been generated by Psi from an Excel model in the workbook CollegeFundGrowth2(Sim).xlsx",
+  "modelName": "CollegeFundGrowth2(Sim)",
+  "modelDescription": "RASON example that Simulates the market's effect on the balance of a college fund savings account: Mark and Nicole want to ensure that they have enough funds to send their sons Joseph and Benjamin to college after they graduate from high school. They have opened a 529 account at their local investment bank, but are unsure how much  money they should invest each year to ensure that enough funds are available when needed. Mark and Nicole are projecting that the price for a private 4 year institution will be $75,000 per year. Nicole assumed the yearly portfolio return to follow a Normal distribution with mean of 10% and standard deviation of 20%.  If the balance of the portfolio is negative, Nicole assumes she will borrow money to cover the cost of tuition at an 8% interest rate.",
+  "modelType": "simulation",
+  "engineSettings": {
+    "comment": "Use this section to set options related to the engine being used to solve the model, in the case of a simulation model, the Risk Solver Engine. In most cases, the default values are sufficient.",
+    "randomGenerator": "Lecuyer",
+    "samplingMethod": "Latin"
+  },
+  "uncertainVariables": {
+    "comment": "Enter uncertain variables in this section.  Each uncertain variable models the portfolio return for that year, for example, e17 models the portfolio return for year 1, e18 models the portfolio return for year 2, etc.",
+    "e17": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e18": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e19": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e20": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e21": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e22": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e23": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e24": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e25": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e26": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e27": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e28": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e29": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e30": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e31": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e32": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e33": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e34": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e35": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e36": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e37": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e38": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e39": {
+      "formula": "PsiNormal(0.1,0.2)"
+    },
+    "e40": {
+      "formula": "PsiNormal(0.1,0.2)"
+    }
+  },
+  "data": {
+    "comment": "Organize constant parameters in this section.",
+    "c17": {
+      "comment": "Beginning 529 account balance.",
+      "value": 0
+    },
+    "i17": {
+      "value": 0.08
+    },
+    "d17": {
+      "comment": "D17:D33 are the yearly deposit amounts.",
+      "value": 10000
+    },
+    "d18": {
+      "value": 10000
+    },
+    "d19": {
+      "value": 10000
+    },
+    "d20": {
+      "value": 10000
+    },
+    "d21": {
+      "value": 10000
+    },
+    "d22": {
+      "value": 10000
+    },
+    "d23": {
+      "value": 10000
+    },
+    "d24": {
+      "value": 10000
+    },
+    "d25": {
+      "value": 10000
+    },
+    "d26": {
+      "value": 10000
+    },
+    "d27": {
+      "value": 10000
+    },
+    "d28": {
+      "value": 10000
+    },
+    "d29": {
+      "value": 10000
+    },
+    "d30": {
+      "value": 10000
+    },
+    "d31": {
+      "value": 10000
+    },
+    "d32": {
+      "value": 10000
+    },
+    "d33": {
+      "value": 10000
+    },
+    "d34": {
+      "comment": "D34:D40 are the yearly withdrawal amounts. The first child, Joe, will start college in year 18 and end in year 21.  The second child, Ben, will start college in year 21 and end in year 24.",
+      "value": -75000
+    },
+    "d35": {
+      "value": -75000
+    },
+    "d36": {
+      "value": -75000
+    },
+    "d37": {
+      "comment": "This withdrawal is double as both children will be in college this year; Joe will be a Senior and Ben will be a Freshman.",
+      "value": -150000
+    },
+    "d38": {
+      "value": -75000
+    },
+    "d39": {
+      "value": -75000
+    },
+    "d40": {
+      "value": -75000
+    }
+  },
+  "formulas": {
+    "comment": "F17:F40 calculate the portfolio gain or loss for each year. C18:C40 calculate the beginning account balance for each year. ",
+    "f17": {
+      "formula": "IF((C17+D17)<0,(C17+D17)*$I$17,(C17+D17)*E17)"
+    },
+    "c18": {
+      "formula": "G17"
+    },
+    "f18": {
+      "formula": "IF((C18+D18)<0,(C18+D18)*$I$17,(C18+D18)*E18)"
+    },
+    "c19": {
+      "formula": "G18"
+    },
+    "f19": {
+      "formula": "IF((C19+D19)<0,(C19+D19)*$I$17,(C19+D19)*E19)"
+    },
+    "c20": {
+      "formula": "G19"
+    },
+    "f20": {
+      "formula": "IF((C20+D20)<0,(C20+D20)*$I$17,(C20+D20)*E20)"
+    },
+    "c21": {
+      "formula": "G20"
+    },
+    "f21": {
+      "formula": "IF((C21+D21)<0,(C21+D21)*$I$17,(C21+D21)*E21)"
+    },
+    "c22": {
+      "formula": "G21"
+    },
+    "f22": {
+      "formula": "IF((C22+D22)<0,(C22+D22)*$I$17,(C22+D22)*E22)"
+    },
+    "c23": {
+      "formula": "G22"
+    },
+    "f23": {
+      "formula": "IF((C23+D23)<0,(C23+D23)*$I$17,(C23+D23)*E23)"
+    },
+    "c24": {
+      "formula": "G23"
+    },
+    "f24": {
+      "formula": "IF((C24+D24)<0,(C24+D24)*$I$17,(C24+D24)*E24)"
+    },
+    "c25": {
+      "formula": "G24"
+    },
+    "f25": {
+      "formula": "IF((C25+D25)<0,(C25+D25)*$I$17,(C25+D25)*E25)"
+    },
+    "c26": {
+      "formula": "G25"
+    },
+    "f26": {
+      "formula": "IF((C26+D26)<0,(C26+D26)*$I$17,(C26+D26)*E26)"
+    },
+    "c27": {
+      "formula": "G26"
+    },
+    "f27": {
+      "formula": "IF((C27+D27)<0,(C27+D27)*$I$17,(C27+D27)*E27)"
+    },
+    "c28": {
+      "formula": "G27"
+    },
+    "f28": {
+      "formula": "IF((C28+D28)<0,(C28+D28)*$I$17,(C28+D28)*E28)"
+    },
+    "c29": {
+      "formula": "G28"
+    },
+    "f29": {
+      "formula": "IF((C29+D29)<0,(C29+D29)*$I$17,(C29+D29)*E29)"
+    },
+    "c30": {
+      "formula": "G29"
+    },
+    "f30": {
+      "formula": "IF((C30+D30)<0,(C30+D30)*$I$17,(C30+D30)*E30)"
+    },
+    "c31": {
+      "formula": "G30"
+    },
+    "f31": {
+      "formula": "IF((C31+D31)<0,(C31+D31)*$I$17,(C31+D31)*E31)"
+    },
+    "c32": {
+      "formula": "G31"
+    },
+    "f32": {
+      "formula": "IF((C32+D32)<0,(C32+D32)*$I$17,(C32+D32)*E32)"
+    },
+    "c33": {
+      "formula": "G32"
+    },
+    "f33": {
+      "formula": "IF((C33+D33)<0,(C33+D33)*$I$17,(C33+D33)*E33)"
+    },
+    "c34": {
+      "formula": "G33"
+    },
+    "f34": {
+      "formula": "IF((C34+D34)<0,(C34+D34)*$I$17,(C34+D34)*E34)"
+    },
+    "c35": {
+      "formula": "G34"
+    },
+    "f35": {
+      "formula": "IF((C35+D35)<0,(C35+D35)*$I$17,(C35+D35)*E35)"
+    },
+    "c36": {
+      "formula": "G35"
+    },
+    "f36": {
+      "formula": "IF((C36+D36)<0,(C36+D36)*$I$17,(C36+D36)*E36)"
+    },
+    "c37": {
+      "formula": "G36"
+    },
+    "f37": {
+      "formula": "IF((C37+D37)<0,(C37+D37)*$I$17,(C37+D37)*E37)"
+    },
+    "c38": {
+      "formula": "G37"
+    },
+    "f38": {
+      "formula": "IF((C38+D38)<0,(C38+D38)*$I$17,(C38+D38)*E38)"
+    },
+    "c39": {
+      "formula": "G38"
+    },
+    "f39": {
+      "formula": "IF((C39+D39)<0,(C39+D39)*$I$17,(C39+D39)*E39)"
+    },
+    "c40": {
+      "formula": "G39"
+    },
+    "f40": {
+      "formula": "IF((C40+D40)<0,(C40+D40)*$I$17,(C40+D40)*E40)"
+    }
+  },
+  "uncertainFunctions": {
+    "comment": "G17:G40 calculate the account's ending balance for each year.  The mean for each year will be included in the results.  For the last year, G40, the Target(0) function is used to calculate the probability that the account will have a balance of 0 at the end of the last year. ",
+    "g40": {
+      "formula": "C40+D40+F40 +PsiOutput()",
+      "trials": [],
+      "Target(0)": [],
+      "mean": []
+    },
+    "g17": {
+      "formula": "C17+D17+F17",
+      "mean": []
+    },
+    "g18": {
+      "formula": "C18+D18+F18",
+      "mean": []
+    },
+    "g19": {
+      "formula": "C19+D19+F19",
+      "mean": []
+    },
+    "g20": {
+      "formula": "C20+D20+F20",
+      "mean": []
+    },
+    "g21": {
+      "formula": "C21+D21+F21",
+      "mean": []
+    },
+    "g22": {
+      "formula": "C22+D22+F22",
+      "mean": []
+    },
+    "g23": {
+      "formula": "C23+D23+F23",
+      "mean": []
+    },
+    "g24": {
+      "formula": "C24+D24+F24",
+      "mean": []
+    },
+    "g25": {
+      "formula": "C25+D25+F25",
+      "mean": []
+    },
+    "g26": {
+      "formula": "C26+D26+F26",
+      "mean": []
+    },
+    "g27": {
+      "formula": "C27+D27+F27",
+      "mean": []
+    },
+    "g28": {
+      "formula": "C28+D28+F28",
+      "mean": []
+    },
+    "g29": {
+      "formula": "C29+D29+F29",
+      "mean": []
+    },
+    "g30": {
+      "formula": "C30+D30+F30",
+      "mean": []
+    },
+    "g31": {
+      "formula": "C31+D31+F31",
+      "mean": []
+    },
+    "g32": {
+      "formula": "C32+D32+F32",
+      "mean": []
+    },
+    "g33": {
+      "formula": "C33+D33+F33",
+      "mean": []
+    },
+    "g34": {
+      "formula": "C34+D34+F34",
+      "mean": []
+    },
+    "g35": {
+      "formula": "C35+D35+F35",
+      "mean": []
+    },
+    "g36": {
+      "formula": "C36+D36+F36",
+      "mean": []
+    },
+    "g37": {
+      "formula": "C37+D37+F37",
+      "mean": []
+    },
+    "g38": {
+      "formula": "C38+D38+F38",
+      "mean": []
+    },
+    "g39": {
+      "formula": "C39+D39+F39",
+      "mean": []
+    }
+  }
+}