Dana's VaR

I put together the following spreadsheet for the Lt-Neng book. To me, Dana's
VaR does not look all that crazy in relation to the spreadsheet. The
spreadsheet is definitely a 'back-of-the-envelope' calculation. Currently,
the majority of the risk is due to the Peak Positions in '03