The model, developed by Shayne Kavanagh of the Government Finance Officers Association estimates the chance of depleting a municipality's reserve over a ten year period. When you make a change to a green assumption cell, 10,000 trials are run for each of ten years for a total of 100,000 calculations using the Excel