{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["RiskSerializationData","senseInfo","Input","Output","Coproducts","RiskTemplate_Input"],"not_rendered":{"charts":2,"images":0,"macros":0,"external_links":0,"defined_names":59,"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":"RiskSerializationData","index":0,"n_rows":18,"n_cols":48,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[9,0]
[0]
[{"$f":"Input!$Q$37","v":{"$error":"#NAME?"}},true,0,1,"GF1_rK0qDwEACADbAAwjACYAPgBmAG8AcAB8AIgAuQApANUALQD//wAAAAABAQEAAQQAAAAAByMsIyMwLjAAAAABIkdhcyBpbiBTd2VldCBTcG90IEdhcyBBY2N1bXVsYXRpb24BAAEBBQABAAEDAQEA/wEBAQEBAAEBAQACAAEBAQEBAAEBAQACAAGMAAIpACJHYXMgaW4gU3dlZXQgU3BvdCBHYXMgQWNjdW11bGF0aW9uAAAvAQIAAgDBAMsAAQECAZqZmZmZmak/AABmZmZmZmbuPwAABQABAQEA",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Q$37","v":{"$error":"#NAME?"}},1,1,false,true,0,false,{"$f":"_","v":{"$error":"#NAME?"}}]
[{"$f":"Input!$K$41","v":{"$error":"#NAME?"}},true,0,1,"GF1_rK0qDwEACADzAAwjACYAPABXAI8AkAChAK0A0QApAO0ALQD//wEAAAABAQEAAQQAAAAABSMsIyMwAAAAARVTd2VldCBTcG90IFdlbGwgQ291bnQBAAEBBQABAAEDAQABLntNaW4sTWF4LE1lYW4sLVAoMTApLC1QKDI1KSwtUCg3NSksLVAoOTApLENudH3/AQEBAQEFV2VsbHMBAQEAAgABAQEBAQABAQEAAgABsQACHAAVU3dlZXQgU3BvdCBXZWxsIENvdW50AAAvAQIAAgDZAOMAAQECAZqZmZmZmak/AABmZmZmZmbuPwAABQABAQEA",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$K$41","v":{"$error":"#NAME?"}},7,1,false,true,0,false,{"$f":"_","v":{"$error":"#NAME?"}}]
[{"$f":"Input!$K$42","v":{"$error":"#NAME?"}},true,0,1,null,0,0,0,null,">75%","<25%",">90%"]
[{"$f":"Input!$S$43","v":{"$error":"#NAME?"}},true,0,1,"GF1_rK0qDwEACADVAAwjACYAPgBjAGwAbQB5AIUAswApAM8ALQD//wAAAAABAQEAAQQAAAAAByMsIyMwLjAAAAABH1Jpc2tlZCBUb3RhbCBBVSBSZXNvdXJjZSBWb2x1bWUBAAEBBQABAAEDAQEA/wEBAQEBAAEBAQACAAEBAQEBAAEBAQACAAGJAAImAB9SaXNrZWQgVG90YWwgQVUgUmVzb3VyY2UgVm9sdW1lAAAvAQIAAgC7AMUAAQECAZqZmZmZmak/AABmZmZmZmbuPwAABQABAQEA",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S$43","v":{"$error":"#NAME?"}},14,1,false,true,0,false,{"$f":"_","v":{"$error":"#NAME?"}}]
[{"$f":"Input!$S$48","v":{"$error":"#NAME?"}},true,0,1,"GF1_rK0qDwEACADfAAwjACYAPgBoAHEAcgB+AIoAvQApANkALQD//wAAAAABAQEAAQQAAAAAByMsIyMwLjAAAAABJFJpc2tlZCBUb3RhbCBHYXMgaW4gT2lsIEFjY3VtdWxhdGlvbgEAAQEFAAEAAQMBAQD/AQEBAQEAAQEBAAIAAQEBAQEAAQEBAAIAAY4AAisAJFJpc2tlZCBUb3RhbCBHYXMgaW4gT2lsIEFjY3VtdWxhdGlvbgAALwECAAIAxQDPAAEBAgGamZmZmZmpPwAAZmZmZmZm7j8AAAUAAQEBAA==",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S$48","v":{"$error":"#NAME?"}},16,1,false,true,0,false,{"$error":"#NAME?"}]
[{"$f":"Input!$Q$56","v":{"$error":"#NAME?"}},true,0,1,"GF1_rK0qDwEACADPAAwjACYAQABhAGoAawB3AIMArQApAMkALQD//wAAAAABAQEAAQQAAAAACSMsIyMwLjAwMAAAAAEbRVVSIERpc3RyaWJ1dGlvbiBTd2VldCBTcG90AQABAQUAAQABAwEBAP8BAQEBAQABAQEAAgABAQEBAQABAQEAAgABhwACIgAbRVVSIERpc3RyaWJ1dGlvbiBTd2VldCBTcG90AAAvAQIAAgC1AL8AAQECAZqZmZmZmak/AABmZmZmZmbuPwAABQABAQEA",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Q$56","v":{"$error":"#NAME?"}},21,1,false,true,0,false,{"$error":"#NAME?"}]
[{"$f":"Input!$Q$57","v":{"$error":"#NAME?"}},true,0,1,"GF1_rK0qDwEACADfAAwjACYAPABhAGoAawCDAI8AvQApANkALQD//wAAAAABAQEAAQQAAAAABTAuMDAwAAAAAR9FVVIgRGlzdHJpYnV0aW9uIE5vbi1Td2VldCBTcG90AQABAQUAAQABAwEBAP8BAQEBAQxtbWJvIG9yIGJjZmcBAQEAAgABAQEBAQABAQEAAgABkwACJgAfRVVSIERpc3RyaWJ1dGlvbiBOb24tU3dlZXQgU3BvdAAALwECAAIAxQDPAAEBAgGamZmZmZmpPwAAZmZmZmZm7j8AAAUAAQEBAA==",1,0,0,null,">75%","<25%",">90%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Q$57","v":{"$error":"#NAME?"}},22,1,false,true,0,false,{"$error":"#NAME?"}]
[{"$f":"Input!$Q$56","v":{"$error":"#NAME?"}},false,1,1,"GF1_rK0qDwEACABoAQwjACYAQADFAM4AzwDbAOcARgEpAGIBLQD//wAAAAABAQEAAQQAAAAACSMsIyMwLjAwMAAAAAE5RVVSIERpc3RyaWJ1dGlvbiBTd2VldCBTcG90IC8gTWVhbiBEcmFpbmFnZSBBcmVhIGluICRLJDE2AUZDb21wYXJpc29uIHdpdGggTG9nbm9ybSgwLjI0ODA3OTQyODIsMC41NjMyMTg5OTczLFJpc2tUcnVuY2F0ZSgwLDIuMykpAQEFAAEAAQMBAQD/AQEBAQEAAQEBAAIAAQEBAQEAAQEBAAIAAu4AAjIBAEAAOUVVUiBEaXN0cmlidXRpb24gU3dlZXQgU3BvdCAvIE1lYW4gRHJhaW5hZ2UgQXJlYSBpbiAkSyQxNgAALwECAAIAEgALVGhlb3JldGljYWwBASUBAgBOAVgBAQECAZqZmZmZmak/AABmZmZmZmbuPwAABQABAQEA",2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Q$56","v":{"$error":"#NAME?"}},11,1,false,false,1,false,{"$error":"#NAME?"},{"$f":"Input!$Q$56","v":{"$error":"#NAME?"}},11,1,true,false,1,true,{"$f":"_RiskLognorm($Q$24,$S$24,_xll.RiskTruncate(0,$I$24-$F$24),_xll.RiskCorrmat(NewMatrix1,2))","v":{"$error":"#NAME?"}}]
[{"$f":"Input!$Q$57","v":{"$error":"#NAME?"}},false,1,1,"GF1_rK0qDwEACABfAQwjACYAPAC4AMEAwgDOANoAPQEpAFkBLQD//wAAAAABAQEAAQQAAAAABTAuMDAwAAAAAT1FVVIgRGlzdHJpYnV0aW9uIE5vbi1Td2VldCBTcG90IC8gTWVhbiBEcmFpbmFnZSBBcmVhIGluICRLJDE2ATlDb21wYXJpc29uIHdpdGggTG9nbm9ybSgjTlVNISwjTlVNISxSaXNrVHJ1bmNhdGUoMCw0Ljk5KSkBAQUAAQABAwEBAP8BAQEBAQABAQEAAgABAQEBAQABAQEAAgAC4QACKQEARAA9RVVSIERpc3RyaWJ1dGlvbiBOb24tU3dlZXQgU3BvdCAvIE1lYW4gRHJhaW5hZ2UgQXJlYSBpbiAkSyQxNgAALwECAAIAEgALVGhlb3JldGljYWwBASUBAgBFAU8BAQECAZqZmZmZmak/AABmZmZmZmbuPwAABQABAQEA",2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Q$57","v":{"$error":"#NAME?"}},12,1,false,false,1,false,{"$error":"#NAME?"},{"$f":"Input!$Q$57","v":{"$error":"#NAME?"}},12,1,true,false,1,true,{"$f":"_RiskLognorm($Q$28,$S$28,_xll.RiskTruncate(0,$I$28-$F$28),_xll.RiskCorrmat(NewMatrix1,3))","v":{"$error":"#NAME?"}}]
[0]
[false,14000,6709,11200,100]
[false,14000,6709.375,11200,500]
[false,14000,6709.375,11200,1000]
[false,14000,6709.375,11200,1500]
[false,14000,6709.375,11200,2000]
[0]

{"sheet":"senseInfo","index":1,"n_rows":5,"n_cols":98,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["selectionIndex","checkSelected","bookName","sheetName","cellAddress","rangeAddress","analysisString","minPercent","maxPercent","minValue","maxValue","baseValue","numIntervals","varyWhenStepping","isInput","groupCount","groupIndex","formulaIndex","ioIndex",null,null,null,null,null,"intIndex","intervalMode","useCellBase","tableRange"]
[null,null,null,null,{"$f":"Input!$K$46","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,4]
["senseTotal: ",1,"."]
["selectionIndex","checkSelected","bookName","sheetName","cellAddress","rangeAddress","analysisString","minPercent","maxPercent","minValue","maxValue","baseValue","numIntervals","varyWhenStepping","isInput","groupCount","groupIndex","formulaIndex","ioIndex",null,null,null,null,null,"intIndex","intervalMode","useCellBase","tableRange"]
[1,true,0,"Input",{"$f":"Input!$W$20","v":0},"W20","Values: 2.326 to 3.09 ","","","2.326","3.09","2.708",20,true,false,1,0,1,5,"Uniform Probability","=+RiskUniform(2.326,3.09)",2.7080000000000002,2,25,0,3,true,null,"","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,"2.326","2.36621052631579","2.40642105263158","2.44663157894737","2.48684210526316","2.52705263157895","2.56726315789474","2.60747368421053","2.64768421052632","2.68789473684211","2.72810526315789","2.76831578947368","2.80852631578947","2.84873684210526","2.88894736842105","2.92915789473684","2.96936842105263","3.00957894736842","3.04978947368421","3.09",null,null,null,null,null,"Value: 2.33","Value: 2.37","Value: 2.41","Value: 2.45","Value: 2.49","Value: 2.53","Value: 2.57","Value: 2.61","Value: 2.65","Value: 2.69","Value: 2.73","Value: 2.77","Value: 2.81","Value: 2.85","Value: 2.89","Value: 2.93","Value: 2.97","Value: 3.01","Value: 3.05","Value: 3.09"]

{"sheet":"Input","index":2,"n_rows":57,"n_cols":23,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,0,0,10],[29,1,29,2],[30,0,31,0],[23,1,23,2],[13,1,13,2],[15,1,15,2],[17,1,17,2],[6,2,6,7],[7,2,7,7],[8,2,8,7],[3,1,3,7],[22,1,22,2],[36,5,36,8],[47,5,47,8],[1,8,1,10],[37,5,37,8],[38,5,38,8],[48,5,48,8],[49,5,49,8],[25,1,25,2],[9,2,9,7],[19,1,19,2],[26,1,26,2],[27,1,27,2],[21,1,21,2],[45,5,45,8],[43,5,43,8],[44,5,44,8],[41,5,41,8],[30,1,30,2],[31,1,31,2],[33,1,33,2],[40,5,40,8]]}
["USGS 2010 Continuous Methodology"]
[null,null,null,null,null,null,null,null,"version 2.0 - August 29, 2011"]
[]
["Province Geologist(s):",null,null,null,null,null,null,null,null,"Date:"]
[]
[null,"Number","Name"]
["Region:",null,null,null,null,null,null,null,null,null,"Oil or Gas?"]
["Province:"]
["Total Petroleum System:"]
["Assessment Unit:"]
[]
[]
["Line #",null,null,"Distribution",null,"Minimum","Mode","Median","Maximum",null,"Functions",null,null,null,null,"@RISK Correlations"]
[1,"Productive area of accumulation (acres)",null,"Triangular",null,null,null,null,null,null,{"$f":"+_xll.RiskTriang(F14,G14,I14,_xll.RiskName(\"AU Area\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,1,0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1,0]
[2,"Uncertainty about mean drainage area of wells (acres)",null,"Triangular",null,null,null,null,null,null,{"$f":"+_xll.RiskTriang(F16,G16,I16,_xll.RiskCorrmat(NewMatrix1,1),_xll.RiskName(\"Mean Drainage Area\"))","v":{"$error":"#NAME?"}},null,null,null,null,null,0.5,0,1]
[]
[3,"Percentage of total AU area that is untested (%)",null,"Triangular",null,null,null,null,null,null,{"$f":"+_xll.RiskTriang(F18,G18,I18,_xll.RiskName(\"Untested Percent\"))","v":{"$error":"#NAME?"}}]
[]
[4,"Percentage of untested AU area in sweet spots (%)",null,"Triangular",null,null,null,null,null,null,{"$f":"+IF(I20=F20,I20,_xll.RiskTriang(F20,G20,I20,_xll.RiskName(\"Percent in Sweet Spots\")))","v":0},null,null,null,null,"Uniform Probability",{"$f":"_xll.RiskUniform(0,1,_xll.RiskName(\"AU Probability\"))","v":{"$error":"#NAME?"}}]
[]
[null,"Sweet Spots"]
["5a","Future Success Ratio (%)",null,"Triangular",null,null,null,null,null,null,{"$f":"+_xll.RiskTriang(F23,G23,I23,_xll.RiskName(\"Sweet Spot Success Ratio\"))","v":{"$error":"#NAME?"}},null,null,null,null,"Parameters of lognormal",null,null,null,"Parameters of associated normal"]
["5b","Uncertainty about mean EUR (mmbo or bcfg)",null,"Lognormal",null,null,null,null,null,null,{"$f":"+Q56","v":{"$error":"#NAME?"}},null,null,null,null,"mean",{"$f":" EXP(U24 + (0.5 * W24 * W24))","v":{"$error":"#NUM!"}},"s.d.",{"$f":" SQRT(EXP(2 * U24) * EXP(W24 * W24) * (EXP(W24 * W24) - 1))","v":{"$error":"#NUM!"}},"mu",{"$f":"LN(H24 - F24)","v":{"$error":"#NUM!"}},"sigma",{"$f":" (LN(I24 - F24) - U24) / 2.326","v":{"$error":"#NUM!"}}]
[]
[null,"Non-Sweet Spots"]
["6a","Future Success Ratio (%)",null,"Triangular",null,null,null,null,null,null,{"$f":"+_xll.RiskTriang(F27,G27,I27,_xll.RiskName(\"Non-Sweet Spot Success Ratio\"))","v":{"$error":"#NAME?"}}]
["6b","Uncertainty about mean EUR (mmbo or bcfg)",null,"Lognormal",null,null,null,null,null,null,{"$f":"+Q57","v":{"$error":"#NAME?"}},null,null,null,null,"mean",{"$f":" EXP(U28 + (0.5 * W28 * W28))","v":{"$error":"#NUM!"}},"s.d.",{"$f":" SQRT(EXP(2 * U28) * EXP(W28 * W28) * (EXP(W28 * W28) - 1))","v":{"$error":"#NUM!"}},"mu",{"$f":"LN(H28 - F28)","v":{"$error":"#NUM!"}},"sigma",{"$f":" (LN(I28 - F28) - U28) / 2.326","v":{"$error":"#NUM!"}}]
[]
[null,"Coproduct Ratios"]
["For Oil Accumulation","Gas/oil ratio (cfg/bo)",null,"Triangular",null,null,null,null,null,null,{"$f":"+_xll.RiskTriang(F31,G31,I31,_xll.RiskName(\"Gas/Oil Ratio\"))","v":{"$error":"#NAME?"}}]
[null,"NGL/gas ratio (bngl/mmcfg)",null,"Triangular",null,null,null,null,null,null,{"$f":"+_xll.RiskTriang(F32,G32,I32,_xll.RiskName(\"NGL/Gas Ratio\"))","v":{"$error":"#NAME?"}}]
[]
["For Gas Accumulation","Liquids/gas ratio (bliq/mmcfg)",null,"Triangular",null,null,null,null,null,null,{"$f":"+_xll.RiskTriang(F34,G34,I34,_xll.RiskName(\"Liquids/Gas Ratio\"))","v":{"$error":"#NAME?"}}]
[]
[]
[null,"AU Probability",null,null,null,"Untested Area (acres)",null,null,null,null,{"$f":"+K14*K18","v":{"$error":"#NAME?"}},null,null,null,null,"Gas in Sweet Spot Gas Accumulation (bcfg)",{"$f":"_xll.RiskOutput(\"Gas in Sweet Spot Gas Accumulation\",_xll.RiskUnits(\"bcfg\"))+IF($K$8=\"Gas\", $K$41*$K$24,0)","v":{"$error":"#NAME?"}},"Risked Gas in Sweet Spot Gas Accumulation (bcfg)",{"$f":"_xll.RiskOutput(\"Risked Gas in Sweet Spot Gas Accumulation\",_xll.RiskUnits(\"bcfg\"))+IF($K$8=\"Gas\",+IF(Q20<C37,$K$41*$K$24,0),0)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"Sweet Spot Area (acres)",null,null,null,null,{"$f":"+K37*K20","v":{"$error":"#NAME?"}},null,null,null,null,"Gas in Non-Sweet Spot Gas Accumulation (bcfg)",{"$f":"_xll.RiskOutput(\"Gas in Non-Sweet Spot Gas Accumulation\",_xll.RiskUnits(\"bcfg\"))++IF($K$8=\"Gas\",+$K$42*$K$28,0)","v":{"$error":"#NAME?"}},"Risked Gas in Non-Sweet Spot Gas Accumulation (bcfg)",{"$f":"_xll.RiskOutput(\"Risked Gas in Non-Sweet Spot Gas Accumulation\",_xll.RiskUnits(\"bcfg\"))+IF($K$8=\"Gas\",IF(Q20<C37,$K$42*$K$28,0),0)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"Non-Sweet Spot Area (acres)",null,null,null,null,{"$f":"+K37-K38","v":{"$error":"#NAME?"}},null,null,null,null,"Total Gas in Gas Accumulation (bcfg)",{"$f":"_xll.RiskOutput(\"Total Gas in Gas Accumulation\",_xll.RiskUnits(\"bcfg\"))++($Q$37+$Q$38)","v":{"$error":"#NAME?"}},"Risked Total Gas in Gas Accumulation (bcfg)",{"$f":"_xll.RiskOutput(\"Risked Total Gas in Gas Accumulation\",_xll.RiskUnits(\"bcfg\"))+($S$37+$S$38)","v":{"$error":"#NAME?"}}]
[null,"Correlation",0.5]
[null,null,null,null,null,"Sweet Spot Well Count (with Success Ratio)",null,null,null,null,{"$f":"_xll.RiskOutput(\"Sweet Spot Well Count\",_xll.RiskUnits(\"Wells\"))++(K38/K16)*K23","v":{"$error":"#NAME?"}},null,null,null,null,"Oil in Sweet Spot Oil Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Oil in Sweet Spot Oil Accumulation\",_xll.RiskUnits(\"mmbo\"))+IF($K8=\"Oil\", $K$41*$K$24,0)","v":{"$error":"#NAME?"}},"Risked Oil in Sweet Spot Oil Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Risked Oil in Sweet Spot Oil Accumulation\",_xll.RiskUnits(\"mmbo\"))++IF(Q20<C37, IF($K$8=\"Oil\",K41*K24, 0))","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"Non-Sweet Spot Well Count (with Success Ratio)",null,null,null,null,{"$f":"_xll.RiskOutput(\"Non-Sweet Spot Well Count\",_xll.RiskUnits(\"Wells\"))++(K39/K16)*K27","v":{"$error":"#NAME?"}},null,null,null,null,"Oil in Non-Sweet Spot Oil Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Oil in Non-Sweet Spot Oil Accumulation\",_xll.RiskUnits(\"mmbo\"))++IF($K$8=\"Oil\",+$K$42*$K$28,0)","v":{"$error":"#NAME?"}},"Risked Oil in Non-Sweet Spot Oil Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Risked Oil in Non-Sweet Spot Oil Accumulation\",_xll.RiskUnits(\"mmbo\"))++IF(Q20<C37,IF($K$8=\"Oil\", K42*K28, 0))","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,"Unrisked",null,"Risked",null,null,"Total Oil in Oil Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Total Oil in Oil Accumulation\",_xll.RiskUnits(\"mmbo\"))+IF($K$8=\"Oil\",+$Q$41+$Q$42,0)","v":{"$error":"#NAME?"}},"Risked Total Oil in Oil Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Risked Total Oil in Oil Accumulation\",_xll.RiskUnits(\"mmbo\"))++IF($K$8=\"Oil\",S41+S42, 0)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null," Gas in Sweet Spot Gas Accumulation (bcfg)",null,null,null,null,{"$f":"+_xll.RiskMean(Q37)","v":{"$error":"#NAME?"}},null,{"$f":"+_xll.RiskMean(S37)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"Gas in Non-Sweet Spot Gas Accumulation (bcfg)",null,null,null,null,{"$f":"_xll.RiskMean(Q38)","v":{"$error":"#NAME?"}},null,{"$f":"+_xll.RiskMean(S38)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"Total Gas in Gas Accumulation (bcfg)",null,null,null,null,{"$f":"+_xll.RiskMean(Q39)","v":{"$error":"#NAME?"}},null,{"$f":"+_xll.RiskMean(S39)","v":{"$error":"#NAME?"}},null,null,"Gas in Sweet Spot Oil Accumulation (bcfg)",{"$f":"+ $Q$41*($K$31/1000)","v":{"$error":"#NAME?"}},"Risked Gas in Sweet Spot Oil Accumulation (bcfg)",{"$f":"+$S$41*($K$31/1000)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas in Non-Sweet Spot Oil Accumulation (bcfg)",{"$f":"+$Q$42*($K$31/1000)","v":{"$error":"#NAME?"}},"Risked Gas in Non-Sweet Spot Oil Accumulation (bcfg)",{"$f":"+$S$42*($K$31/1000)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"Oil in Sweet Spot Oil Accumulation (mmbo)",null,null,null,null,{"$f":"+_xll.RiskMean(Q41)","v":{"$error":"#NAME?"}},null,{"$f":"+_xll.RiskMean(S41)","v":{"$error":"#NAME?"}},null,null,"Total Gas in Oil Accumulation (bcfg)",{"$f":"_xll.RiskOutput(\"Total Gas in Oil Accumulation\",_xll.RiskUnits(\"bcfg\"))++Q46+Q47","v":{"$error":"#NAME?"}},"Risked Total Gas in Oil Accumulation (bcfg)",{"$f":"_xll.RiskOutput(\"Risked Total Gas in Oil Accumulation\",_xll.RiskUnits(\"bcfg\"))+(S46+S47)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"Oil in Non-Sweet Spot Oil Accumulation (mmbo)",null,null,null,null,{"$f":"+_xll.RiskMean(Q42)","v":{"$error":"#NAME?"}},null,{"$f":"+_xll.RiskMean(S42)","v":{"$error":"#NAME?"}},null,null,"NGL in Sweet Spot Oil Accumulation (mmbo)",{"$f":"+$Q$46*($K$32/1000)","v":{"$error":"#NAME?"}},"Risked NGL in Sweet Spot Oil Accumulation (mmbo)",{"$f":"+$S$46*($K$32/1000)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"Total Oil in Oil Accumulation (mmbo)",null,null,null,null,{"$f":"+_xll.RiskMean(Q43)","v":{"$error":"#NAME?"}},null,{"$f":"+_xll.RiskMean(S43)","v":{"$error":"#NAME?"}},null,null,"NGL in Non-Sweet Spot Oil Accumulation (bcfg)",{"$f":"+$Q$47*($K$32/1000)","v":{"$error":"#NAME?"}},"Risked NGL in Non-Sweet Spot Oil Accumulation (mmbo)",{"$f":"+$S$47*($K$32/1000)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total NGL in Oil Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Total NGL in Oil Accumulation\",_xll.RiskUnits(\"mmbo\"))++Q49+Q50","v":{"$error":"#NAME?"}},"Risked Total NGL in Oil Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Risked Total NGL in Oil Accumulation\",_xll.RiskUnits(\"mmbo\"))+(S49+S50)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquids in Sweet Spot Gas Accumulation (mmbo)",{"$f":"$Q$37*($K$34/1000)","v":{"$error":"#NAME?"}},"Risked Liquids in Sweet Spot Gas Accumulation (mmbo)",{"$f":"$S$37*($K$34/1000)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquids in Non-Sweet Spot Gas Accumulation (mmbo)",{"$f":"+$Q$38*($K$34/1000)","v":{"$error":"#NAME?"}},"Risked Liquids in Non-Sweet Spot Gas Accumulation (mmbo)",{"$f":"+$S$38*($K$34/1000)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Liquids in Gas Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Total Liquids in Gas Accumulation\",_xll.RiskUnits(\"mmbo\"))++Q52+Q53","v":{"$error":"#NAME?"}},"Risked Total Liquids in Gas Accumulation (mmbo)",{"$f":"_xll.RiskOutput(\"Risked Total Liquids in Gas Accumulation\",_xll.RiskUnits(\"mmbo\"))+(S52+S53)","v":{"$error":"#NAME?"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR Distribution Sweet Spot",{"$f":"_xll.RiskOutput(P56,_xll.RiskUnits(\"mmbo or bcfg\"))+_xll.RiskLognorm($Q$24,$S$24,_xll.RiskTruncate(0,$I$24-$F$24),_xll.RiskCorrmat(NewMatrix1,2))+$F$24","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR Distribution Non-Sweet Spot",{"$f":"_xll.RiskOutput(\"EUR Distribution Non-Sweet Spot\",_xll.RiskUnits(\"mmbo or bcfg\"))++IF($H$28=0,0,_xll.RiskLognorm($Q$28,$S$28,_xll.RiskTruncate(0,$I$28-$F$28),_xll.RiskCorrmat(NewMatrix1,3))+$F$28)","v":{"$error":"#NAME?"}}]

{"sheet":"Output","index":3,"n_rows":70,"n_cols":11,"rows_kept":70,"cut":false,"hidden":false,"merged":[[23,7,23,10],[32,6,36,6],[54,6,58,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"F05/F95 Ratio",{"$f":"+IF(D46=0,0,D28/D46)","v":{"$error":"#NAME?"}},{"$f":"+IF(E28=E46,0,E28/E46)","v":{"$error":"#NAME?"}},{"$f":"+IF(F46=0,0,F28/F46)","v":{"$error":"#NAME?"}},null,"Risked Volumes"]
[]
[null,null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU",null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU"]
[]
[null,null,0.05,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C28))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C28))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C28))","v":{"$error":"#NAME?"}},null,0.05,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H28))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H28))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H28))","v":{"$error":"#NAME?"}}]
[null,null,{"$f":"+C28+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C29))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C29))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C29))","v":{"$error":"#NAME?"}},null,{"$f":"+H28+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H29))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H29))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H29))","v":{"$error":"#NAME?"}}]
[null,null,{"$f":"+C29+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C30))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C30))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C30))","v":{"$error":"#NAME?"}},null,{"$f":"+H29+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H30))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H30))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H30))","v":{"$error":"#NAME?"}}]
[null,null,0.2,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C31))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C31))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C31))","v":{"$error":"#NAME?"}},null,0.2,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H31))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H31))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H31))","v":{"$error":"#NAME?"}}]
[null,null,0.25,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C32))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C32))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C32))","v":{"$error":"#NAME?"}},null,0.25,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H32))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H32))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H32))","v":{"$error":"#NAME?"}}]
[null,null,0.3,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C33))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C33))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C33))","v":{"$error":"#NAME?"}},"OIL",0.3,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H33))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H33))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H33))","v":{"$error":"#NAME?"}}]
[null,null,0.35,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C34))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C34))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C34))","v":{"$error":"#NAME?"}},null,0.35,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H34))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H34))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H34))","v":{"$error":"#NAME?"}}]
[null,null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C35))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C35))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C35))","v":{"$error":"#NAME?"}},null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H35))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H35))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H35))","v":{"$error":"#NAME?"}}]
[null,null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C36))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C36))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C36))","v":{"$error":"#NAME?"}},null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H36))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H36))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H36))","v":{"$error":"#NAME?"}}]
[null,null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C37))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C37))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C37))","v":{"$error":"#NAME?"}},null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H37))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H37))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H37))","v":{"$error":"#NAME?"}}]
[null,null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C38))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C38))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C38))","v":{"$error":"#NAME?"}},null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H38))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H38))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H38))","v":{"$error":"#NAME?"}}]
[null,null,0.6,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C39))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C39))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C39))","v":{"$error":"#NAME?"}},null,0.6,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H39))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H39))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H39))","v":{"$error":"#NAME?"}}]
[null,null,0.65,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C40))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C40))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C40))","v":{"$error":"#NAME?"}},null,0.65,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H40))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H40))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H40))","v":{"$error":"#NAME?"}}]
[null,null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C41))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C41))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C41))","v":{"$error":"#NAME?"}},null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H41))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H41))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H41))","v":{"$error":"#NAME?"}}]
[null,null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C42))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C42))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C42))","v":{"$error":"#NAME?"}},null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H42))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H42))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H42))","v":{"$error":"#NAME?"}}]
[null,null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C43))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C43))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C43))","v":{"$error":"#NAME?"}},null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H43))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H43))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H43))","v":{"$error":"#NAME?"}}]
[null,null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C44))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C44))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C44))","v":{"$error":"#NAME?"}},null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H44))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H44))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H44))","v":{"$error":"#NAME?"}}]
[null,null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C45))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C45))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C45))","v":{"$error":"#NAME?"}},null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H45))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H45))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H45))","v":{"$error":"#NAME?"}}]
[null,null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$Q$41,(1-C46))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$42,(1-C46))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$43,(1-C46))","v":{"$error":"#NAME?"}},null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$S$41,(1-H46))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$42,(1-H46))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$43,(1-H46))","v":{"$error":"#NAME?"}}]
[]
[null,null,null,{"$f":"+IF(D70=0,0,D52/D70)","v":{"$error":"#NAME?"}},{"$f":"+IF(E52=E70,0,E52/E70)","v":{"$error":"#NAME?"}},{"$f":"+IF(F70=0,0,F52/F70)","v":{"$error":"#NAME?"}}]
[]
[null,null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU",null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU"]
[]
[null,null,0.05,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C52))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C52))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C52))","v":{"$error":"#NAME?"}},null,0.05,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H52))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H52))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H52))","v":{"$error":"#NAME?"}}]
[null,null,{"$f":"+C52+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C53))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C53))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C53))","v":{"$error":"#NAME?"}},null,{"$f":"+H52+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H53))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H53))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H53))","v":{"$error":"#NAME?"}}]
[null,null,{"$f":"+C53+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C54))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C54))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C54))","v":{"$error":"#NAME?"}},null,{"$f":"+H53+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H54))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H54))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H54))","v":{"$error":"#NAME?"}}]
[null,null,0.2,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C55))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C55))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C55))","v":{"$error":"#NAME?"}},"GAS",0.2,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H55))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H55))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H55))","v":{"$error":"#NAME?"}}]
[null,null,0.25,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C56))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C56))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C56))","v":{"$error":"#NAME?"}},null,0.25,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H56))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H56))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H56))","v":{"$error":"#NAME?"}}]
[null,null,0.3,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C57))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C57))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C57))","v":{"$error":"#NAME?"}},null,0.3,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H57))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H57))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H57))","v":{"$error":"#NAME?"}}]
[null,null,0.35,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C58))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C58))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C58))","v":{"$error":"#NAME?"}},null,0.35,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H58))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H58))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H58))","v":{"$error":"#NAME?"}}]
[null,null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C59))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C59))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C59))","v":{"$error":"#NAME?"}},null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H59))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H59))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H59))","v":{"$error":"#NAME?"}}]
[null,null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C60))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C60))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C60))","v":{"$error":"#NAME?"}},null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H60))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H60))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H60))","v":{"$error":"#NAME?"}}]
[null,null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C61))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C61))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C61))","v":{"$error":"#NAME?"}},null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H61))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H61))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H61))","v":{"$error":"#NAME?"}}]
[null,null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C62))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C62))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C62))","v":{"$error":"#NAME?"}},null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H62))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H62))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H62))","v":{"$error":"#NAME?"}}]
[null,null,0.6,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C63))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C63))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C63))","v":{"$error":"#NAME?"}},null,0.6,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H63))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H63))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H63))","v":{"$error":"#NAME?"}}]
[null,null,0.65,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C64))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C64))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C64))","v":{"$error":"#NAME?"}},null,0.65,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H64))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H64))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H64))","v":{"$error":"#NAME?"}}]
[null,null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C65))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C65))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C65))","v":{"$error":"#NAME?"}},null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H65))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H65))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H65))","v":{"$error":"#NAME?"}}]
[null,null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C66))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C66))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C66))","v":{"$error":"#NAME?"}},null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H66))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H66))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H66))","v":{"$error":"#NAME?"}}]
[null,null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C67))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C67))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C67))","v":{"$error":"#NAME?"}},null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H67))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H67))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H67))","v":{"$error":"#NAME?"}}]
[null,null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C68))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C68))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C68))","v":{"$error":"#NAME?"}},null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H68))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H68))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H68))","v":{"$error":"#NAME?"}}]
[null,null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C69))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C69))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C69))","v":{"$error":"#NAME?"}},null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H69))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H69))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H69))","v":{"$error":"#NAME?"}}]
[null,null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$Q$37,(1-C70))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$38,(1-C70))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$39,(1-C70))","v":{"$error":"#NAME?"}},null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$S$37,(1-H70))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$38,(1-H70))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$39,(1-H70))","v":{"$error":"#NAME?"}}]

{"sheet":"Coproducts","index":4,"n_rows":79,"n_cols":11,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,"Gas in Oil Accumulation (bcfg)",null,null,{"$f":"_xll.RiskMean(Input!Q48)","v":{"$error":"#NAME?"}},null,null,"Risked Gas in Oil Accumulation (bcfg)",null,null,{"$f":"+_xll.RiskMean(Input!S48)","v":{"$error":"#NAME?"}}]
[]
[null,"F05/F95 Ratio",{"$f":"+IF(C25=0,0,C7/C25)","v":{"$error":"#NAME?"}},{"$f":"+IF(D25=0,0,D7/D25)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
[null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU",null,null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU"]
[]
[null,0.05,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B7))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B7))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B7)","v":{"$error":"#NAME?"}},null,null,0.05,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H7))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H7)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H7)","v":{"$error":"#NAME?"}}]
[null,{"$f":"+B7+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B8))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B8))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B8)","v":{"$error":"#NAME?"}},null,null,{"$f":"+H7+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H8))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H8)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H8)","v":{"$error":"#NAME?"}}]
[null,{"$f":"+B8+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B9))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B9))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B9)","v":{"$error":"#NAME?"}},null,null,{"$f":"+H8+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H9))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H9)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H9)","v":{"$error":"#NAME?"}}]
[null,0.2,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B10))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B10))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B10)","v":{"$error":"#NAME?"}},null,null,0.2,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H10))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H10)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H10)","v":{"$error":"#NAME?"}}]
[null,0.25,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B11))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B11))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B11)","v":{"$error":"#NAME?"}},null,null,0.25,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H11))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H11)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H11)","v":{"$error":"#NAME?"}}]
[null,0.3,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B12))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B12))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B12)","v":{"$error":"#NAME?"}},null,null,0.3,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H12))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H12)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H12)","v":{"$error":"#NAME?"}}]
[null,0.35,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B13))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B13))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B13)","v":{"$error":"#NAME?"}},null,null,0.35,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H13))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H13)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H13)","v":{"$error":"#NAME?"}}]
[null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B14))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B14))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B14)","v":{"$error":"#NAME?"}},null,null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H14))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H14)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H14)","v":{"$error":"#NAME?"}}]
[null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B15))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B15))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B15)","v":{"$error":"#NAME?"}},null,null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H15))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H15)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H15)","v":{"$error":"#NAME?"}}]
[null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B16))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B16))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B16)","v":{"$error":"#NAME?"}},null,null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H16))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H16)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H16)","v":{"$error":"#NAME?"}}]
[null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B17))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B17))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B17)","v":{"$error":"#NAME?"}},null,null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H17))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H17)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H17)","v":{"$error":"#NAME?"}}]
[null,0.6,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B18))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B18))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B18)","v":{"$error":"#NAME?"}},null,null,0.6,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H18))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H18)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H18)","v":{"$error":"#NAME?"}}]
[null,0.65,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B19))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B19))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B19)","v":{"$error":"#NAME?"}},null,null,0.65,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H19))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H19)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H19)","v":{"$error":"#NAME?"}}]
[null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B20))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B20))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B20)","v":{"$error":"#NAME?"}},null,null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H20))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H20)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H20)","v":{"$error":"#NAME?"}}]
[null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B21))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B21))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B21)","v":{"$error":"#NAME?"}},null,null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H21))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H21)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H21)","v":{"$error":"#NAME?"}}]
[null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B22))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B22))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B22)","v":{"$error":"#NAME?"}},null,null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H22))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H22)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H22)","v":{"$error":"#NAME?"}}]
[null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B23))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B23))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B23)","v":{"$error":"#NAME?"}},null,null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H23))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H23)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H23)","v":{"$error":"#NAME?"}}]
[null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B24))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B24))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B24)","v":{"$error":"#NAME?"}},null,null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H24))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H24)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H24)","v":{"$error":"#NAME?"}}]
[null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$Q$46,(1-B25))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$47,(1-B25))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$48,1-B25)","v":{"$error":"#NAME?"}},null,null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$S$46,(1-H25))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$47,1-H25)","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$48,1-H25)","v":{"$error":"#NAME?"}}]
[]
[]
[null,"NGL in Oil Accumulation (mmbNGL)",null,null,{"$f":"_xll.RiskMean(Input!Q51)","v":{"$error":"#NAME?"}},null,null,"Risked NGL in Oil Accumulation (mmbNGL)",null,null,{"$f":"+_xll.RiskMean(Input!S51)","v":{"$error":"#NAME?"}}]
[]
[null,"F05/F95 Ratio",{"$f":"+IF(C52=0,0,C34/C52)","v":{"$error":"#NAME?"}},{"$f":"+IF(D52=0,0,D34/D52)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
[null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU",null,null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU"]
[]
[null,0.05,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B34))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B34))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B34))","v":{"$error":"#NAME?"}},null,null,0.05,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H34))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H34))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H34))","v":{"$error":"#NAME?"}}]
[null,{"$f":"+B34+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B35))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B35))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B35))","v":{"$error":"#NAME?"}},null,null,{"$f":"+H34+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H35))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H35))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H35))","v":{"$error":"#NAME?"}}]
[null,{"$f":"+B35+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B36))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B36))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B36))","v":{"$error":"#NAME?"}},null,null,{"$f":"+H35+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H36))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H36))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H36))","v":{"$error":"#NAME?"}}]
[null,0.2,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B37))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B37))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B37))","v":{"$error":"#NAME?"}},null,null,0.2,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H37))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H37))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H37))","v":{"$error":"#NAME?"}}]
[null,0.25,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B38))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B38))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B38))","v":{"$error":"#NAME?"}},null,null,0.25,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H38))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H38))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H38))","v":{"$error":"#NAME?"}}]
[null,0.3,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B39))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B39))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B39))","v":{"$error":"#NAME?"}},null,null,0.3,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H39))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H39))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H39))","v":{"$error":"#NAME?"}}]
[null,0.35,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B40))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B40))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B40))","v":{"$error":"#NAME?"}},null,null,0.35,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H40))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H40))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H40))","v":{"$error":"#NAME?"}}]
[null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B41))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B41))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B41))","v":{"$error":"#NAME?"}},null,null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H41))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H41))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H41))","v":{"$error":"#NAME?"}}]
[null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B42))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B42))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B42))","v":{"$error":"#NAME?"}},null,null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H42))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H42))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H42))","v":{"$error":"#NAME?"}}]
[null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B43))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B43))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B43))","v":{"$error":"#NAME?"}},null,null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H43))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H43))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H43))","v":{"$error":"#NAME?"}}]
[null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B44))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B44))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B44))","v":{"$error":"#NAME?"}},null,null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H44))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H44))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H44))","v":{"$error":"#NAME?"}}]
[null,0.6,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B45))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B45))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B45))","v":{"$error":"#NAME?"}},null,null,0.6,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H45))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H45))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H45))","v":{"$error":"#NAME?"}}]
[null,0.65,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B46))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B46))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B46))","v":{"$error":"#NAME?"}},null,null,0.65,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H46))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H46))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H46))","v":{"$error":"#NAME?"}}]
[null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B47))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B47))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B47))","v":{"$error":"#NAME?"}},null,null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H47))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H47))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H47))","v":{"$error":"#NAME?"}}]
[null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B48))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B48))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B48))","v":{"$error":"#NAME?"}},null,null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H48))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H48))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H48))","v":{"$error":"#NAME?"}}]
[null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B49))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B49))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B49))","v":{"$error":"#NAME?"}},null,null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H49))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H49))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H49))","v":{"$error":"#NAME?"}}]
[null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B50))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B50))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B50))","v":{"$error":"#NAME?"}},null,null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H50))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H50))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H50))","v":{"$error":"#NAME?"}}]
[null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B51))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B51))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B51))","v":{"$error":"#NAME?"}},null,null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H51))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H51))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H51))","v":{"$error":"#NAME?"}}]
[null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$Q$49,(1-B52))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$50,(1-B52))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$51,(1-B52))","v":{"$error":"#NAME?"}},null,null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$S$49,(1-H52))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$50,(1-H52))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$51,(1-H52))","v":{"$error":"#NAME?"}}]
[]
[]
[null,"Liquids in Gas Accumulation",null,null,{"$f":"_xll.RiskMean(Input!Q54)","v":{"$error":"#NAME?"}},null,null,"Risked Liquids in Gas Accumulation",null,null,{"$f":"_xll.RiskMean(Input!S54)","v":{"$error":"#NAME?"}}]
[]
[null,"F05/F95 Ratio",{"$f":"+IF(C79=0,0,C61/C79)","v":{"$error":"#NAME?"}},{"$f":"+IF(D79=0,0,D61/D79)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
[null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU",null,null,"Fractile","Sweet Spots","Non-Sweet Spots","Total AU"]
[]
[null,0.05,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B61))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B61))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B61))","v":{"$error":"#NAME?"}},null,null,0.05,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H61))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H61))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H61))","v":{"$error":"#NAME?"}}]
[null,{"$f":"+B61+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B62))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B62))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B62))","v":{"$error":"#NAME?"}},null,null,{"$f":"+H61+0.05","v":0.1},{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H62))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H62))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H62))","v":{"$error":"#NAME?"}}]
[null,{"$f":"+B62+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B63))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B63))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B63))","v":{"$error":"#NAME?"}},null,null,{"$f":"+H62+0.05","v":0.15000000000000002},{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H63))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H63))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H63))","v":{"$error":"#NAME?"}}]
[null,0.2,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B64))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B64))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B64))","v":{"$error":"#NAME?"}},null,null,0.2,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H64))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H64))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H64))","v":{"$error":"#NAME?"}}]
[null,0.25,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B65))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B65))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B65))","v":{"$error":"#NAME?"}},null,null,0.25,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H65))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H65))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H65))","v":{"$error":"#NAME?"}}]
[null,0.3,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B66))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B66))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B66))","v":{"$error":"#NAME?"}},null,null,0.3,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H66))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H66))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H66))","v":{"$error":"#NAME?"}}]
[null,0.35,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B67))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B67))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B67))","v":{"$error":"#NAME?"}},null,null,0.35,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H67))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H67))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H67))","v":{"$error":"#NAME?"}}]
[null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B68))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B68))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B68))","v":{"$error":"#NAME?"}},null,null,0.39999999999999997,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H68))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H68))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H68))","v":{"$error":"#NAME?"}}]
[null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B69))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B69))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B69))","v":{"$error":"#NAME?"}},null,null,0.44999999999999996,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H69))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H69))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H69))","v":{"$error":"#NAME?"}}]
[null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B70))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B70))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B70))","v":{"$error":"#NAME?"}},null,null,0.49999999999999994,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H70))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H70))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H70))","v":{"$error":"#NAME?"}}]
[null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B71))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B71))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B71))","v":{"$error":"#NAME?"}},null,null,0.54999999999999993,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H71))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H71))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H71))","v":{"$error":"#NAME?"}}]
[null,0.6,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B72))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B72))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B72))","v":{"$error":"#NAME?"}},null,null,0.6,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H72))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H72))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H72))","v":{"$error":"#NAME?"}}]
[null,0.65,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B73))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B73))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B73))","v":{"$error":"#NAME?"}},null,null,0.65,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H73))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H73))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H73))","v":{"$error":"#NAME?"}}]
[null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B74))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B74))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B74))","v":{"$error":"#NAME?"}},null,null,0.70000000000000007,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H74))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H74))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H74))","v":{"$error":"#NAME?"}}]
[null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B75))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B75))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B75))","v":{"$error":"#NAME?"}},null,null,0.75000000000000011,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H75))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H75))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H75))","v":{"$error":"#NAME?"}}]
[null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B76))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B76))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B76))","v":{"$error":"#NAME?"}},null,null,0.80000000000000016,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H76))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H76))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H76))","v":{"$error":"#NAME?"}}]
[null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B77))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B77))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B77))","v":{"$error":"#NAME?"}},null,null,0.8500000000000002,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H77))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H77))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H77))","v":{"$error":"#NAME?"}}]
[null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B78))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B78))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B78))","v":{"$error":"#NAME?"}},null,null,0.90000000000000024,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H78))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H78))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H78))","v":{"$error":"#NAME?"}}]
[null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$Q$52,(1-B79))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$53,(1-B79))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$Q$54,(1-B79))","v":{"$error":"#NAME?"}},null,null,0.95000000000000029,{"$f":"+_xll.RiskPercentile(Input!$S$52,(1-H79))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$53,(1-H79))","v":{"$error":"#NAME?"}},{"$f":"+_xll.RiskPercentile(Input!$S$54,(1-H79))","v":{"$error":"#NAME?"}}]

{"sheet":"RiskTemplate_Input","index":5,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,8,1,10],[33,1,33,2],[29,1,29,2],[0,0,0,10],[6,2,6,7],[7,2,7,7],[8,2,8,7],[22,1,22,2],[9,2,9,7],[3,1,3,7],[17,1,17,2],[19,1,19,2],[21,1,21,2],[30,0,31,0],[30,1,30,2],[31,1,31,2],[27,1,27,2],[13,1,13,2],[15,1,15,2],[23,1,23,2],[25,1,25,2],[26,1,26,2]]}
["USGS 2010 Continuous Methodology"]
[null,null,null,null,null,null,null,null,{"$f":"+Input!I2","v":"version 2.0 - August 29, 2011"}]
[]
["Province Geologist(s):",{"$f":"IF(Input!B4=\"\", \"\", Input!B4)","v":""},null,null,null,null,null,null,null,"Date:",{"$f":"IF(Input!K4=\"\", \"\", Input!K4)","v":""}]
[]
[null,"Number","Name"]
["Region:",{"$f":"IF(Input!B7=\"\", \"\", Input!B7)","v":""},{"$f":"IF(Input!C7=\"\", \"\", Input!C7)","v":""},{"$f":"IF(Input!D7=\"\", \"\", Input!D7)","v":""},{"$f":"IF(Input!E7=\"\", \"\", Input!E7)","v":""},{"$f":"IF(Input!F7=\"\", \"\", Input!F7)","v":""},{"$f":"IF(Input!G7=\"\", \"\", Input!G7)","v":""},{"$f":"IF(Input!H7=\"\", \"\", Input!H7)","v":""},null,null,"Oil or Gas?"]
["Province:",{"$f":"IF(Input!B8=\"\", \"\", Input!B8)","v":""},{"$f":"IF(Input!C8=\"\", \"\", Input!C8)","v":""},{"$f":"IF(Input!D8=\"\", \"\", Input!D8)","v":""},{"$f":"IF(Input!E8=\"\", \"\", Input!E8)","v":""},{"$f":"IF(Input!F8=\"\", \"\", Input!F8)","v":""},{"$f":"IF(Input!G8=\"\", \"\", Input!G8)","v":""},{"$f":"IF(Input!H8=\"\", \"\", Input!H8)","v":""},null,null,{"$f":"IF(Input!K8=\"\", \"\", Input!K8)","v":""}]
["Total Petroleum System:",{"$f":"IF(Input!B9=\"\", \"\", Input!B9)","v":""},{"$f":"IF(Input!C9=\"\", \"\", Input!C9)","v":""},{"$f":"IF(Input!D9=\"\", \"\", Input!D9)","v":""},{"$f":"IF(Input!E9=\"\", \"\", Input!E9)","v":""},{"$f":"IF(Input!F9=\"\", \"\", Input!F9)","v":""},{"$f":"IF(Input!G9=\"\", \"\", Input!G9)","v":""},{"$f":"IF(Input!H9=\"\", \"\", Input!H9)","v":""}]
["Assessment Unit:",{"$f":"IF(Input!B10=\"\", \"\", Input!B10)","v":""},{"$f":"IF(Input!C10=\"\", \"\", Input!C10)","v":""},{"$f":"IF(Input!D10=\"\", \"\", Input!D10)","v":""},{"$f":"IF(Input!E10=\"\", \"\", Input!E10)","v":""},{"$f":"IF(Input!F10=\"\", \"\", Input!F10)","v":""},{"$f":"IF(Input!G10=\"\", \"\", Input!G10)","v":""},{"$f":"IF(Input!H10=\"\", \"\", Input!H10)","v":""}]
[]
[]
["Line #",null,null,"Distribution",null,"Minimum","Mode","Median","Maximum",null,"Functions"]
[1,"Total AU area (acres)",null,"Triangular",null,{"$f":"IF(Input!F14=\"\", \"\", Input!F14)","v":""},{"$f":"IF(Input!G14=\"\", \"\", Input!G14)","v":""},{"$f":"IF(Input!H14=\"\", \"\", Input!H14)","v":""},{"$f":"IF(Input!I14=\"\", \"\", Input!I14)","v":""},null,{"$f":"IF(Input!K14=\"\", \"\", Input!K14)","v":{"$error":"#NAME?"}}]
[]
[2,"Uncertainty about mean drainage area of wells (acres)",null,"Triangular",null,{"$f":"IF(Input!F16=\"\", \"\", Input!F16)","v":""},{"$f":"IF(Input!G16=\"\", \"\", Input!G16)","v":""},{"$f":"IF(Input!H16=\"\", \"\", Input!H16)","v":""},{"$f":"IF(Input!I16=\"\", \"\", Input!I16)","v":""},null,{"$f":"IF(Input!K16=\"\", \"\", Input!K16)","v":{"$error":"#NAME?"}}]
[]
[3,"Percentage of total AU area that is untested (%)",null,"Triangular",null,{"$f":"IF(Input!F18=\"\", \"\", Input!F18)","v":""},{"$f":"IF(Input!G18=\"\", \"\", Input!G18)","v":""},{"$f":"IF(Input!H18=\"\", \"\", Input!H18)","v":""},{"$f":"IF(Input!I18=\"\", \"\", Input!I18)","v":""},null,{"$f":"IF(Input!K18=\"\", \"\", Input!K18)","v":{"$error":"#NAME?"}}]
[]
[4,"Percentage of untested AU area in sweet spots (%)",null,"Triangular",null,{"$f":"IF(Input!F20=\"\", \"\", Input!F20)","v":""},{"$f":"IF(Input!G20=\"\", \"\", Input!G20)","v":""},{"$f":"IF(Input!H20=\"\", \"\", Input!H20)","v":""},{"$f":"IF(Input!I20=\"\", \"\", Input!I20)","v":""},null,{"$f":"IF(Input!K20=\"\", \"\", Input!K20)","v":0}]
[]
[null,"Sweet Spots"]
["5a","Future Success Ratio (%)",null,"Triangular",null,{"$f":"IF(Input!F23=\"\", \"\", Input!F23)","v":""},{"$f":"IF(Input!G23=\"\", \"\", Input!G23)","v":""},{"$f":"IF(Input!H23=\"\", \"\", Input!H23)","v":""},{"$f":"IF(Input!I23=\"\", \"\", Input!I23)","v":""},null,{"$f":"IF(Input!K23=\"\", \"\", Input!K23)","v":{"$error":"#NAME?"}}]
["5b","Uncertainty about mean EUR (mmbo or bcfg)",null,"Lognormal",null,{"$f":"IF(Input!F24=\"\", \"\", Input!F24)","v":""},{"$f":"IF(Input!G24=\"\", \"\", Input!G24)","v":""},{"$f":"IF(Input!H24=\"\", \"\", Input!H24)","v":""},{"$f":"IF(Input!I24=\"\", \"\", Input!I24)","v":""},null,{"$f":"IF(Input!K24=\"\", \"\", Input!K24)","v":{"$error":"#NAME?"}}]
[]
[null,"Non-Sweet Spots"]
["6a","Future Success Ratio (%)",null,"Triangular",null,{"$f":"IF(Input!F27=\"\", \"\", Input!F27)","v":""},{"$f":"IF(Input!G27=\"\", \"\", Input!G27)","v":""},{"$f":"IF(Input!H27=\"\", \"\", Input!H27)","v":""},{"$f":"IF(Input!I27=\"\", \"\", Input!I27)","v":""},null,{"$f":"IF(Input!K27=\"\", \"\", Input!K27)","v":{"$error":"#NAME?"}}]
["6b","Uncertainty about mean EUR (mmbo or bcfg)",null,"Lognormal",null,{"$f":"IF(Input!F28=\"\", \"\", Input!F28)","v":""},{"$f":"IF(Input!G28=\"\", \"\", Input!G28)","v":""},{"$f":"IF(Input!H28=\"\", \"\", Input!H28)","v":""},{"$f":"IF(Input!I28=\"\", \"\", Input!I28)","v":""},null,{"$f":"IF(Input!K28=\"\", \"\", Input!K28)","v":{"$error":"#NAME?"}}]
[]
[null,"Coproduct Ratios"]
["For Oil Accumulation","Gas/oil ratio (cfg/bo)",null,"Triangular",null,{"$f":"IF(Input!F31=\"\", \"\", Input!F31)","v":""},{"$f":"IF(Input!G31=\"\", \"\", Input!G31)","v":""},{"$f":"IF(Input!H31=\"\", \"\", Input!H31)","v":""},{"$f":"IF(Input!I31=\"\", \"\", Input!I31)","v":""},null,{"$f":"IF(Input!K31=\"\", \"\", Input!K31)","v":{"$error":"#NAME?"}}]
[null,"NGL/gas ratio (bngl/mmcfg)",null,"Triangular",null,{"$f":"IF(Input!F32=\"\", \"\", Input!F32)","v":""},{"$f":"IF(Input!G32=\"\", \"\", Input!G32)","v":""},{"$f":"IF(Input!H32=\"\", \"\", Input!H32)","v":""},{"$f":"IF(Input!I32=\"\", \"\", Input!I32)","v":""},null,{"$f":"IF(Input!K32=\"\", \"\", Input!K32)","v":{"$error":"#NAME?"}}]
[]
["For Gas Accumulation","Liquids/gas ratio (bliq/mmcfg)",null,"Triangular",null,{"$f":"IF(Input!F34=\"\", \"\", Input!F34)","v":""},{"$f":"IF(Input!G34=\"\", \"\", Input!G34)","v":""},{"$f":"IF(Input!H34=\"\", \"\", Input!H34)","v":""},{"$f":"IF(Input!I34=\"\", \"\", Input!I34)","v":""},null,{"$f":"IF(Input!K34=\"\", \"\", Input!K34)","v":{"$error":"#NAME?"}}]
[]
[]
[null,"AU Probability",{"$f":"IF(Input!C37=\"\", \"\", Input!C37)","v":""}]
[]
[]
[null,"Correlation",{"$f":"IF(Input!C40=\"\", \"\", Input!C40)","v":0.5}]