Exponential Decline Monte Carlo Simulation

IP #ADDIN?
Decline #ADDIN?

Time, yr Rate, STB/YR

0 #ADDIN? Forecast (B7 to B22)
1 #ADDIN? 250
2 #ADDIN?
3 #ADDIN?
4 #ADDIN? 200
5 #ADDIN?
6 #ADDIN? 150
7 #ADDIN?
8 #ADDIN?
9 #ADDIN? 100
10 #ADDIN?
11 #ADDIN?
50
12 #ADDIN?
13 #ADDIN?
14 #ADDIN? 0
15 #ADDIN? Cell: B7 B8 B9 B10 B11 B12 B13 B14 B15 B16 B17 B18 B19 B20 B
=Mean,+1/-1SD

Formulas:
B4: =RiskTriang(50,100,300)
B5: =RiskTriang(0.08,0.12,0.16)
B10: =$B$3*EXP(-$B$4*A7)
B17 B18 B19 B20 B21 B22
=Mean,+1/-1SD =+95%,-5%