@frontlinesystems/rason-mcp-server 2026.5.1 → 2026.5.2

package/examples/{simulation → Simulation}/CollegeFundGrowthSIP.json

@@ -1,402 +1,402 @@
-{
-  "modelName": "CollegeFundGrowthSIP",
-  "modelDescription": "RASON example that uses Shared Information Probability resources (SIPs, also known as 'Stochastic Information Packets'), you can ensure that your group or organization uses consistent data about uncertain/risky variables across simulation or decision models, enabling model results to be meaningfully compared. In this example, the fitted distribution, from the College Fund Growth 1 Example model in Excel, has been deployed to the Probability Model for CollegeFundGrowthSIP, under RASON Examples -- Simulation. Recall that the College Fund Growth example simulates the life of a college 529 account from a child's birth to the child's graduation from college. This RASON example, calls the fitted distribution in the Probability Model to be used as the uncertain variables. This uncertain variable models the Portfolio Return for each year that the 529 is in existence.",
-  "modelType": "simulation",
-  "engineSettings": {
-    "comment": "Use this section to control engine option settings.  Typically, the default engine settings will result in an optimal solution.",
-    "randomGenerator": "Lecuyer",
-    "samplingMethod": "Latin"
-  },
-  "uncertainVariables": {
-    "comment": "The uncertain variables in this model are drawn from the external probability model, Probability Model for CollegeFundGrowthSip. This probability model was deployed from the Excel example, CollegeFundGrowth1. Using a Probability Model ensures that your group or organization uses consistent data about uncertain/risky variables across simulation models.",
-    "o17": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e18": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e19": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e20": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e21": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e22": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e23": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e24": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e25": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e26": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e27": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e28": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e29": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e30": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e31": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e32": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e33": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e34": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e35": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e36": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e37": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e38": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e39": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e40": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    },
-    "e41": {
-      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
-    }
-  },
-  "data": {
-    "comment": "Constant parameter values are introduced in the data section of a RASON model.",
-    "c18": {
-      "comment": "This is the beginning balance of the 529 account.",
-      "value": 0
-    },
-    "n15": {
-      "comment": "If there is not enough funds to cover college, the parents will have to borrow money at this interest rate to pay for college.",
-      "value": 0.08
-    },
-    "d18": {
-      "comment": "D18:D34 represents the deposit for each year, D18 in year 1, D19 in year 2, etc. No deposits will occur in years 18-24.",
-      "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": {
-      "value": 10000
-    },
-    "d35": {
-      "comment": "Withdraws start in year 18 as this is when the first child, Joe, enters college.",
-      "value": -75000
-    },
-    "d36": {
-      "comment": "Withdrawal for Child 1 in year 2.",
-      "value": -75000
-    },
-    "d37": {
-      "comment": "Withdrawal for Child 1 in year 3.",
-      "value": -75000
-    },
-    "d38": {
-      "comment": "Withdrawal for Child 1 year 4 and Child 2 in year 1.",
-      "value": -150000
-    },
-    "d39": {
-      "comment": "Withdrawal for Child 2 in year 2.",
-      "value": -75000
-    },
-    "d40": {
-      "comment": "Withdrawal for Child 2 in year 3.",
-      "value": -75000
-    },
-    "d41": {
-      "comment": "Withdrawal for Child 2 in year 4.",
-      "value": -75000
-    }
-  },
-  "formulas": {
-    "comment": "The fx formulas calculate the gain or loss of the portfolio in each year.",
-    "f18": {
-      "formula": "IF((C18+D18)<0,(C18+D18)*$N$15,(C18+D18)*E18)"
-    },
-    "g18": {
-      "comment": "The gx formulas calculate the ending balance of the portfolio in each year.",
-      "formula": "C18+D18+F18"
-    },
-    "c19": {
-      "comment": "The cx formulas calculate the beg balance of the portfolio in each year.",
-      "formula": "G18"
-    },
-    "f19": {
-      "formula": "IF((C19+D19)<0,(C19+D19)*$N$15,(C19+D19)*E19)"
-    },
-    "g19": {
-      "formula": "C19+D19+F19"
-    },
-    "c20": {
-      "formula": "G19"
-    },
-    "f20": {
-      "formula": "IF((C20+D20)<0,(C20+D20)*$N$15,(C20+D20)*E20)"
-    },
-    "g20": {
-      "formula": "C20+D20+F20"
-    },
-    "c21": {
-      "formula": "G20"
-    },
-    "f21": {
-      "formula": "IF((C21+D21)<0,(C21+D21)*$N$15,(C21+D21)*E21)"
-    },
-    "g21": {
-      "formula": "C21+D21+F21"
-    },
-    "c22": {
-      "formula": "G21"
-    },
-    "f22": {
-      "formula": "IF((C22+D22)<0,(C22+D22)*$N$15,(C22+D22)*E22)"
-    },
-    "g22": {
-      "formula": "C22+D22+F22"
-    },
-    "c23": {
-      "formula": "G22"
-    },
-    "f23": {
-      "formula": "IF((C23+D23)<0,(C23+D23)*$N$15,(C23+D23)*E23)"
-    },
-    "g23": {
-      "formula": "C23+D23+F23"
-    },
-    "c24": {
-      "formula": "G23"
-    },
-    "f24": {
-      "formula": "IF((C24+D24)<0,(C24+D24)*$N$15,(C24+D24)*E24)"
-    },
-    "g24": {
-      "formula": "C24+D24+F24"
-    },
-    "c25": {
-      "formula": "G24"
-    },
-    "f25": {
-      "formula": "IF((C25+D25)<0,(C25+D25)*$N$15,(C25+D25)*E25)"
-    },
-    "g25": {
-      "formula": "C25+D25+F25"
-    },
-    "c26": {
-      "formula": "G25"
-    },
-    "f26": {
-      "formula": "IF((C26+D26)<0,(C26+D26)*$N$15,(C26+D26)*E26)"
-    },
-    "g26": {
-      "formula": "C26+D26+F26"
-    },
-    "c27": {
-      "formula": "G26"
-    },
-    "f27": {
-      "formula": "IF((C27+D27)<0,(C27+D27)*$N$15,(C27+D27)*E27)"
-    },
-    "g27": {
-      "formula": "C27+D27+F27"
-    },
-    "c28": {
-      "formula": "G27"
-    },
-    "f28": {
-      "formula": "IF((C28+D28)<0,(C28+D28)*$N$15,(C28+D28)*E28)"
-    },
-    "g28": {
-      "formula": "C28+D28+F28"
-    },
-    "c29": {
-      "formula": "G28"
-    },
-    "f29": {
-      "formula": "IF((C29+D29)<0,(C29+D29)*$N$15,(C29+D29)*E29)"
-    },
-    "g29": {
-      "formula": "C29+D29+F29"
-    },
-    "c30": {
-      "formula": "G29"
-    },
-    "f30": {
-      "formula": "IF((C30+D30)<0,(C30+D30)*$N$15,(C30+D30)*E30)"
-    },
-    "g30": {
-      "formula": "C30+D30+F30"
-    },
-    "c31": {
-      "formula": "G30"
-    },
-    "f31": {
-      "formula": "IF((C31+D31)<0,(C31+D31)*$N$15,(C31+D31)*E31)"
-    },
-    "g31": {
-      "formula": "C31+D31+F31"
-    },
-    "c32": {
-      "formula": "G31"
-    },
-    "f32": {
-      "formula": "IF((C32+D32)<0,(C32+D32)*$N$15,(C32+D32)*E32)"
-    },
-    "g32": {
-      "formula": "C32+D32+F32"
-    },
-    "c33": {
-      "formula": "G32"
-    },
-    "f33": {
-      "formula": "IF((C33+D33)<0,(C33+D33)*$N$15,(C33+D33)*E33)"
-    },
-    "g33": {
-      "formula": "C33+D33+F33"
-    },
-    "c34": {
-      "formula": "G33"
-    },
-    "f34": {
-      "formula": "IF((C34+D34)<0,(C34+D34)*$N$15,(C34+D34)*E34)"
-    },
-    "g34": {
-      "formula": "C34+D34+F34"
-    },
-    "c35": {
-      "formula": "G34"
-    },
-    "f35": {
-      "formula": "IF((C35+D35)<0,(C35+D35)*$N$15,(C35+D35)*E35)"
-    },
-    "g35": {
-      "formula": "C35+D35+F35"
-    },
-    "c36": {
-      "formula": "G35"
-    },
-    "f36": {
-      "formula": "IF((C36+D36)<0,(C36+D36)*$N$15,(C36+D36)*E36)"
-    },
-    "g36": {
-      "formula": "C36+D36+F36"
-    },
-    "c37": {
-      "formula": "G36"
-    },
-    "f37": {
-      "formula": "IF((C37+D37)<0,(C37+D37)*$N$15,(C37+D37)*E37)"
-    },
-    "g37": {
-      "formula": "C37+D37+F37"
-    },
-    "c38": {
-      "formula": "G37"
-    },
-    "f38": {
-      "formula": "IF((C38+D38)<0,(C38+D38)*$N$15,(C38+D38)*E38)"
-    },
-    "g38": {
-      "formula": "C38+D38+F38"
-    },
-    "c39": {
-      "formula": "G38"
-    },
-    "f39": {
-      "formula": "IF((C39+D39)<0,(C39+D39)*$N$15,(C39+D39)*E39)"
-    },
-    "g39": {
-      "formula": "C39+D39+F39"
-    },
-    "c40": {
-      "formula": "G39"
-    },
-    "f40": {
-      "formula": "IF((C40+D40)<0,(C40+D40)*$N$15,(C40+D40)*E40)"
-    },
-    "g40": {
-      "formula": "C40+D40+F40"
-    },
-    "c41": {
-      "formula": "G40"
-    },
-    "f41": {
-      "formula": "IF((C41+D41)<0,(C41+D41)*$N$15,(C41+D41)*E41)"
-    }
-  },
-  "uncertainFunctions": {
-    "comment": "There is one uncertain function in the model, the ending balance for the last year of the 529 account. The statistic, mean, will be returned in the result.  The mean returns the mean value for the uncertain function.",
-    "g41": {
-      "formula": "C41+D41+F41",
-      "mean": []
-    }
-  }
+{
+  "modelName": "CollegeFundGrowthSIP",
+  "modelDescription": "RASON example that uses Shared Information Probability resources (SIPs, also known as 'Stochastic Information Packets'), you can ensure that your group or organization uses consistent data about uncertain/risky variables across simulation or decision models, enabling model results to be meaningfully compared. In this example, the fitted distribution, from the College Fund Growth 1 Example model in Excel, has been deployed to the Probability Model for CollegeFundGrowthSIP, under RASON Examples -- Simulation. Recall that the College Fund Growth example simulates the life of a college 529 account from a child's birth to the child's graduation from college. This RASON example, calls the fitted distribution in the Probability Model to be used as the uncertain variables. This uncertain variable models the Portfolio Return for each year that the 529 is in existence.",
+  "modelType": "simulation",
+  "engineSettings": {
+    "comment": "Use this section to control engine option settings.  Typically, the default engine settings will result in an optimal solution.",
+    "randomGenerator": "Lecuyer",
+    "samplingMethod": "Latin"
+  },
+  "uncertainVariables": {
+    "comment": "The uncertain variables in this model are drawn from the external probability model, Probability Model for CollegeFundGrowthSip. This probability model was deployed from the Excel example, CollegeFundGrowth1. Using a Probability Model ensures that your group or organization uses consistent data about uncertain/risky variables across simulation models.",
+    "o17": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e18": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e19": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e20": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e21": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e22": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e23": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e24": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e25": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e26": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e27": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e28": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e29": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e30": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e31": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e32": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e33": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e34": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e35": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e36": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e37": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e38": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e39": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e40": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    },
+    "e41": {
+      "formula": "PsiLibSip('CollegeFundGrowth1.$O$17')"
+    }
+  },
+  "data": {
+    "comment": "Constant parameter values are introduced in the data section of a RASON model.",
+    "c18": {
+      "comment": "This is the beginning balance of the 529 account.",
+      "value": 0
+    },
+    "n15": {
+      "comment": "If there is not enough funds to cover college, the parents will have to borrow money at this interest rate to pay for college.",
+      "value": 0.08
+    },
+    "d18": {
+      "comment": "D18:D34 represents the deposit for each year, D18 in year 1, D19 in year 2, etc. No deposits will occur in years 18-24.",
+      "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": {
+      "value": 10000
+    },
+    "d35": {
+      "comment": "Withdraws start in year 18 as this is when the first child, Joe, enters college.",
+      "value": -75000
+    },
+    "d36": {
+      "comment": "Withdrawal for Child 1 in year 2.",
+      "value": -75000
+    },
+    "d37": {
+      "comment": "Withdrawal for Child 1 in year 3.",
+      "value": -75000
+    },
+    "d38": {
+      "comment": "Withdrawal for Child 1 year 4 and Child 2 in year 1.",
+      "value": -150000
+    },
+    "d39": {
+      "comment": "Withdrawal for Child 2 in year 2.",
+      "value": -75000
+    },
+    "d40": {
+      "comment": "Withdrawal for Child 2 in year 3.",
+      "value": -75000
+    },
+    "d41": {
+      "comment": "Withdrawal for Child 2 in year 4.",
+      "value": -75000
+    }
+  },
+  "formulas": {
+    "comment": "The fx formulas calculate the gain or loss of the portfolio in each year.",
+    "f18": {
+      "formula": "IF((C18+D18)<0,(C18+D18)*$N$15,(C18+D18)*E18)"
+    },
+    "g18": {
+      "comment": "The gx formulas calculate the ending balance of the portfolio in each year.",
+      "formula": "C18+D18+F18"
+    },
+    "c19": {
+      "comment": "The cx formulas calculate the beg balance of the portfolio in each year.",
+      "formula": "G18"
+    },
+    "f19": {
+      "formula": "IF((C19+D19)<0,(C19+D19)*$N$15,(C19+D19)*E19)"
+    },
+    "g19": {
+      "formula": "C19+D19+F19"
+    },
+    "c20": {
+      "formula": "G19"
+    },
+    "f20": {
+      "formula": "IF((C20+D20)<0,(C20+D20)*$N$15,(C20+D20)*E20)"
+    },
+    "g20": {
+      "formula": "C20+D20+F20"
+    },
+    "c21": {
+      "formula": "G20"
+    },
+    "f21": {
+      "formula": "IF((C21+D21)<0,(C21+D21)*$N$15,(C21+D21)*E21)"
+    },
+    "g21": {
+      "formula": "C21+D21+F21"
+    },
+    "c22": {
+      "formula": "G21"
+    },
+    "f22": {
+      "formula": "IF((C22+D22)<0,(C22+D22)*$N$15,(C22+D22)*E22)"
+    },
+    "g22": {
+      "formula": "C22+D22+F22"
+    },
+    "c23": {
+      "formula": "G22"
+    },
+    "f23": {
+      "formula": "IF((C23+D23)<0,(C23+D23)*$N$15,(C23+D23)*E23)"
+    },
+    "g23": {
+      "formula": "C23+D23+F23"
+    },
+    "c24": {
+      "formula": "G23"
+    },
+    "f24": {
+      "formula": "IF((C24+D24)<0,(C24+D24)*$N$15,(C24+D24)*E24)"
+    },
+    "g24": {
+      "formula": "C24+D24+F24"
+    },
+    "c25": {
+      "formula": "G24"
+    },
+    "f25": {
+      "formula": "IF((C25+D25)<0,(C25+D25)*$N$15,(C25+D25)*E25)"
+    },
+    "g25": {
+      "formula": "C25+D25+F25"
+    },
+    "c26": {
+      "formula": "G25"
+    },
+    "f26": {
+      "formula": "IF((C26+D26)<0,(C26+D26)*$N$15,(C26+D26)*E26)"
+    },
+    "g26": {
+      "formula": "C26+D26+F26"
+    },
+    "c27": {
+      "formula": "G26"
+    },
+    "f27": {
+      "formula": "IF((C27+D27)<0,(C27+D27)*$N$15,(C27+D27)*E27)"
+    },
+    "g27": {
+      "formula": "C27+D27+F27"
+    },
+    "c28": {
+      "formula": "G27"
+    },
+    "f28": {
+      "formula": "IF((C28+D28)<0,(C28+D28)*$N$15,(C28+D28)*E28)"
+    },
+    "g28": {
+      "formula": "C28+D28+F28"
+    },
+    "c29": {
+      "formula": "G28"
+    },
+    "f29": {
+      "formula": "IF((C29+D29)<0,(C29+D29)*$N$15,(C29+D29)*E29)"
+    },
+    "g29": {
+      "formula": "C29+D29+F29"
+    },
+    "c30": {
+      "formula": "G29"
+    },
+    "f30": {
+      "formula": "IF((C30+D30)<0,(C30+D30)*$N$15,(C30+D30)*E30)"
+    },
+    "g30": {
+      "formula": "C30+D30+F30"
+    },
+    "c31": {
+      "formula": "G30"
+    },
+    "f31": {
+      "formula": "IF((C31+D31)<0,(C31+D31)*$N$15,(C31+D31)*E31)"
+    },
+    "g31": {
+      "formula": "C31+D31+F31"
+    },
+    "c32": {
+      "formula": "G31"
+    },
+    "f32": {
+      "formula": "IF((C32+D32)<0,(C32+D32)*$N$15,(C32+D32)*E32)"
+    },
+    "g32": {
+      "formula": "C32+D32+F32"
+    },
+    "c33": {
+      "formula": "G32"
+    },
+    "f33": {
+      "formula": "IF((C33+D33)<0,(C33+D33)*$N$15,(C33+D33)*E33)"
+    },
+    "g33": {
+      "formula": "C33+D33+F33"
+    },
+    "c34": {
+      "formula": "G33"
+    },
+    "f34": {
+      "formula": "IF((C34+D34)<0,(C34+D34)*$N$15,(C34+D34)*E34)"
+    },
+    "g34": {
+      "formula": "C34+D34+F34"
+    },
+    "c35": {
+      "formula": "G34"
+    },
+    "f35": {
+      "formula": "IF((C35+D35)<0,(C35+D35)*$N$15,(C35+D35)*E35)"
+    },
+    "g35": {
+      "formula": "C35+D35+F35"
+    },
+    "c36": {
+      "formula": "G35"
+    },
+    "f36": {
+      "formula": "IF((C36+D36)<0,(C36+D36)*$N$15,(C36+D36)*E36)"
+    },
+    "g36": {
+      "formula": "C36+D36+F36"
+    },
+    "c37": {
+      "formula": "G36"
+    },
+    "f37": {
+      "formula": "IF((C37+D37)<0,(C37+D37)*$N$15,(C37+D37)*E37)"
+    },
+    "g37": {
+      "formula": "C37+D37+F37"
+    },
+    "c38": {
+      "formula": "G37"
+    },
+    "f38": {
+      "formula": "IF((C38+D38)<0,(C38+D38)*$N$15,(C38+D38)*E38)"
+    },
+    "g38": {
+      "formula": "C38+D38+F38"
+    },
+    "c39": {
+      "formula": "G38"
+    },
+    "f39": {
+      "formula": "IF((C39+D39)<0,(C39+D39)*$N$15,(C39+D39)*E39)"
+    },
+    "g39": {
+      "formula": "C39+D39+F39"
+    },
+    "c40": {
+      "formula": "G39"
+    },
+    "f40": {
+      "formula": "IF((C40+D40)<0,(C40+D40)*$N$15,(C40+D40)*E40)"
+    },
+    "g40": {
+      "formula": "C40+D40+F40"
+    },
+    "c41": {
+      "formula": "G40"
+    },
+    "f41": {
+      "formula": "IF((C41+D41)<0,(C41+D41)*$N$15,(C41+D41)*E41)"
+    }
+  },
+  "uncertainFunctions": {
+    "comment": "There is one uncertain function in the model, the ending balance for the last year of the 529 account. The statistic, mean, will be returned in the result.  The mean returns the mean value for the uncertain function.",
+    "g41": {
+      "formula": "C41+D41+F41",
+      "mean": []
+    }
+  }
 }