Monte Carlo Simulation using What If Analysis - Normal Distribution
Revenue FC VC Total simulations: 1000
Order Cost Holding Cost Simulation Outcome
Expected 536,030 104,650 84,496 1 345,403
Std 688 4,097 2,317 2 345,021
Net 3 349,307
1st simulation 535,877 102,076 88,398 345,403 4 347,448
5 346,230
6 346,300
Probability of Profit 7 344,717
mean 346,777 8 342,697
std 4,800 9 343,644
min 331,635 10 348,088
max 364,544 11 343,503
12 353,244
Risk of loss 0% 13 347,803
14 346,738
15 348,447
16 350,026
17 344,012
18 341,693
19 343,381
20 341,502
21 354,845
22 344,838
23 347,740
24 349,517
25 344,340
26 341,669
27 351,034
28 345,641
29 347,094
30 345,880
31 339,228
32 340,548
33 347,397
34 345,629
35 342,280
36 338,714
37 358,234
38 354,088
39 347,194
40 346,186
41 343,197
42 346,742
43 350,006
44 343,070
45 344,628
46 353,240
47 339,445
48 350,898
49 349,634
50 345,919
51 348,794
52 348,020
53 354,863
54 353,881
55 350,286
56 338,882
57 338,040
58 341,404
59 352,018
60 347,177
61 344,632
62 356,319
63 342,868
64 356,726
65 360,525
66 349,361
67 346,971
68 348,881
69 351,449
70 352,033
71 347,899
72 347,969
73 345,680
74 346,608
75 351,642
76 343,920
77 344,980
78 334,097
79 355,526
80 350,632
81 354,176
82 341,733
83 339,289
84 344,491
85 349,900
86 344,464
87 343,820
88 345,287
89 352,384
90 345,481
91 351,044
92 339,625
93 348,291
94 352,398
95 351,455
96 354,195
97 345,679
98 339,854
99 348,702
100 352,074
101 345,822
102 343,004
103 347,862
104 346,563
105 335,221
106 342,317
107 345,921
108 350,538
109 354,033
110 342,473
111 344,251
112 352,064
113 343,788
114 347,619
115 344,369
116 347,290
117 342,658
118 341,473
119 350,750
120 352,726
121 347,131
122 342,447
123 353,811
124 350,626
125 353,248
126 349,147
127 348,129
128 356,839
129 346,109
130 342,624
131 344,596
132 340,951
133 342,733
134 343,229
135 350,690
136 351,063
137 345,834
138 349,222
139 346,038
140 353,923
141 341,601
142 348,862
143 353,078
144 346,386
145 349,672
146 349,600
147 353,008
148 358,478
149 348,845
150 339,603
151 346,522
152 346,273
153 351,724
154 344,337
155 338,650
156 357,430
157 350,004
158 346,807
159 346,973
160 349,955
161 347,029
162 341,968
163 349,507
164 343,854
165 349,365
166 350,810
167 350,441
168 346,260
169 338,086
170 344,990
171 352,667
172 348,932
173 335,217
174 352,540
175 345,234
176 348,646
177 345,024
178 351,505
179 343,908
180 345,626
181 345,671
182 350,233
183 347,573
184 345,290
185 341,870
186 356,349
187 346,624
188 344,908
189 348,819
190 344,719
191 339,290
192 345,771
193 345,415
194 346,716
195 345,055
196 345,707
197 346,816
198 343,401
199 347,139
200 347,294
201 351,220
202 351,223
203 345,310
204 352,861
205 342,846
206 345,655
207 347,822
208 351,930
209 342,729
210 345,744
211 346,061
212 346,414
213 345,178
214 351,121
215 342,300
216 345,575
217 346,264
218 346,927
219 348,244
220 342,100
221 347,154
222 344,759
223 348,739
224 353,341
225 348,450
226 344,814
227 347,341
228 352,683
229 345,447
230 346,783
231 338,103
232 349,010
233 342,676
234 342,643
235 345,040
236 332,802
237 343,738
238 341,536
239 349,685
240 353,240
241 347,569
242 348,019
243 343,209
244 340,426
245 338,826
246 349,351
247 348,941
248 345,427
249 339,808
250 348,303
251 342,823
252 341,714
253 338,076
254 350,774
255 350,951
256 341,716
257 344,283
258 341,782
259 347,889
260 346,172
261 356,701
262 349,226
263 339,956
264 343,561
265 339,821
266 345,359
267 345,470
268 345,702
269 352,404
270 350,370
271 349,928
272 341,728
273 343,978
274 342,103
275 339,616
276 346,844
277 345,470
278 349,278
279 339,257
280 350,089
281 348,037
282 354,802
283 344,852
284 349,231
285 356,630
286 343,529
287 342,621
288 349,333
289 342,930
290 354,593
291 347,322
292 340,691
293 343,825
294 342,568
295 345,486
296 344,612
297 349,789
298 344,118
299 340,214
300 352,065
301 352,704
302 337,911
303 346,857
304 346,523
305 342,348
306 339,653
307 342,000
308 347,882
309 352,538
310 339,182
311 346,231
312 344,418
313 352,764
314 342,732
315 348,880
316 346,004
317 347,165
318 357,619
319 344,043
320 345,377
321 349,425
322 349,621
323 345,213
324 352,645
325 344,276
326 349,192
327 350,647
328 343,771
329 342,533
330 345,321
331 343,339
332 349,785
333 340,668
334 354,345
335 351,001
336 349,637
337 346,138
338 353,397
339 343,167
340 352,156
341 355,236
342 347,957
343 344,776
344 345,132
345 350,576
346 346,253
347 336,799
348 350,583
349 346,400
350 340,455
351 341,345
352 352,628
353 340,956
354 345,253
355 349,522
356 351,723
357 355,805
358 349,269
359 348,780
360 351,638
361 353,040
362 339,270
363 346,831
364 342,182
365 346,790
366 345,881
367 350,067
368 347,142
369 347,688
370 342,745
371 348,882
372 345,912
373 343,560
374 339,256
375 347,286
376 342,411
377 351,709
378 342,420
379 355,071
380 357,284
381 345,528
382 343,392
383 354,409
384 352,704
385 343,387
386 337,076
387 344,115
388 339,801
389 353,642
390 344,953
391 350,269
392 347,212
393 348,558
394 354,040
395 344,284
396 347,502
397 347,307
398 338,101
399 352,728
400 346,899
401 346,347
402 344,870
403 343,703
404 342,667
405 341,118
406 341,322
407 346,862
408 341,035
409 355,689
410 345,596
411 348,937
412 347,193
413 347,548
414 350,399
415 353,388
416 342,336
417 343,499
418 341,528
419 352,016
420 350,374
421 342,753
422 344,942
423 345,723
424 344,827
425 351,754
426 343,428
427 343,983
428 354,102
429 343,984
430 350,355
431 349,241
432 350,494
433 344,561
434 347,047
435 351,382
436 349,154
437 350,337
438 353,829
439 342,791
440 352,861
441 339,671
442 354,691
443 342,750
444 342,965
445 339,722
446 346,424
447 351,337
448 343,527
449 347,600
450 344,615
451 345,748
452 338,878
453 344,168
454 343,930
455 350,592
456 350,799
457 355,623
458 347,003
459 346,291
460 353,872
461 352,268
462 342,291
463 353,989
464 347,501
465 346,500
466 345,441
467 351,574
468 334,890
469 349,621
470 342,180
471 352,641
472 352,020
473 348,352
474 341,239
475 346,195
476 345,501
477 346,606
478 338,575
479 345,923
480 348,029
481 355,440
482 347,388
483 346,006
484 336,874
485 344,664
486 350,282
487 353,539
488 345,395
489 344,526
490 349,987
491 346,742
492 345,250
493 348,887
494 354,538
495 342,705
496 346,941
497 336,506
498 341,723
499 347,361
500 348,858
501 344,871
502 332,834
503 341,868
504 354,942
505 351,315
506 340,796
507 347,425
508 343,685
509 347,322
510 345,541
511 348,963
512 346,636
513 347,947
514 351,949
515 351,293
516 352,538
517 343,839
518 345,214
519 349,841
520 344,293
521 345,210
522 344,293
523 343,829
524 349,936
525 348,387
526 347,369
527 351,127
528 349,196
529 347,442
530 351,775
531 339,828
532 350,082
533 345,442
534 342,049
535 348,416
536 349,588
537 338,065
538 346,321
539 348,490
540 339,900
541 350,166
542 352,682
543 347,294
544 342,514
545 345,709
546 346,204
547 351,778
548 346,312
549 340,051
550 340,201
551 345,487
552 339,149
553 351,180
554 347,069
555 333,853
556 350,864
557 339,399
558 340,229
559 341,049
560 344,919
561 351,105
562 353,582
563 364,544
564 346,474
565 346,039
566 339,240
567 345,531
568 349,208
569 347,435
570 341,422
571 349,650
572 346,519
573 349,655
574 352,300
575 344,950
576 347,178
577 343,992
578 348,192
579 348,706
580 354,686
581 356,952
582 344,041
583 349,985
584 342,244
585 341,261
586 343,727
587 348,125
588 346,461
589 349,634
590 350,345
591 337,887
592 348,631
593 342,536
594 338,895
595 348,054
596 344,324
597 349,350
598 345,653
599 346,149
600 349,710
601 343,702
602 342,811
603 355,127
604 345,461
605 351,379
606 347,732
607 339,613
608 341,583
609 345,584
610 347,208
611 350,022
612 348,048
613 349,774
614 339,247
615 348,409
616 343,489
617 334,792
618 348,654
619 343,281
620 355,763
621 351,238
622 357,901
623 339,140
624 343,020
625 350,611
626 343,796
627 341,263
628 345,324
629 343,422
630 343,395
631 340,738
632 348,272
633 352,027
634 346,427
635 348,346
636 351,769
637 343,278
638 355,022
639 346,881
640 341,130
641 346,163
642 345,996
643 343,378
644 345,031
645 346,026
646 350,168
647 338,542
648 352,126
649 355,168
650 350,462
651 345,850
652 347,031
653 353,483
654 342,588
655 335,531
656 342,761
657 345,015
658 349,423
659 342,872
660 350,446
661 343,298
662 353,200
663 344,959
664 340,166
665 346,397
666 342,454
667 349,830
668 343,359
669 343,741
670 339,757
671 341,286
672 343,114
673 347,610
674 347,662
675 347,813
676 346,248
677 344,596
678 341,297
679 344,952
680 354,915
681 345,299
682 362,359
683 348,809
684 347,043
685 348,328
686 345,279
687 347,954
688 344,013
689 348,930
690 341,703
691 348,248
692 348,497
693 342,978
694 347,905
695 345,438
696 349,030
697 338,751
698 349,303
699 344,731
700 346,732
701 345,712
702 346,878
703 347,802
704 350,804
705 347,168
706 343,821
707 342,273
708 355,669
709 347,039
710 348,797
711 344,334
712 337,846
713 351,328
714 351,871
715 331,635
716 341,362
717 347,331
718 354,533
719 346,491
720 353,498
721 348,017
722 348,424
723 347,130
724 347,313
725 348,892
726 346,736
727 352,218
728 349,004
729 352,937
730 351,306
731 350,369
732 353,401
733 348,524
734 343,421
735 349,000
736 337,427
737 354,804
738 346,048
739 352,355
740 342,968
741 353,223
742 334,914
743 346,507
744 348,140
745 340,388
746 349,981
747 345,496
748 350,198
749 341,730
750 348,714
751 339,851
752 346,669
753 345,968
754 343,771
755 342,479
756 351,546
757 351,719
758 344,721
759 350,124
760 356,551
761 348,859
762 343,136
763 344,990
764 342,314
765 335,820
766 353,252
767 341,206
768 344,125
769 346,956
770 341,077
771 349,062
772 345,373
773 356,595
774 348,424
775 353,428
776 338,936
777 348,187
778 349,014
779 350,650
780 345,423
781 348,041
782 349,438
783 350,375
784 351,938
785 346,475
786 355,853
787 349,850
788 348,774
789 354,163
790 348,454
791 346,210
792 350,767
793 341,424
794 346,533
795 348,761
796 347,659
797 346,561
798 345,791
799 348,778
800 345,099
801 351,106
802 344,376
803 333,330
804 345,747
805 351,379
806 344,868
807 344,293
808 341,717
809 341,052
810 342,598
811 353,876
812 344,209
813 354,653
814 345,213
815 335,518
816 346,435
817 347,996
818 342,229
819 346,821
820 355,137
821 356,615
822 345,063
823 349,340
824 347,421
825 349,223
826 348,272
827 348,096
828 347,662
829 338,295
830 352,943
831 340,340
832 358,191
833 344,320
834 342,677
835 343,397
836 354,859
837 349,585
838 348,777
839 347,482
840 359,250
841 342,484
842 345,320
843 346,215
844 348,416
845 346,659
846 349,939
847 343,513
848 344,343
849 354,250
850 348,139
851 341,706
852 342,095
853 349,859
854 342,137
855 347,138
856 342,854
857 341,842
858 343,612
859 343,250
860 346,067
861 342,093
862 350,141
863 354,085
864 340,389
865 355,932
866 347,426
867 340,502
868 347,360
869 348,976
870 344,745
871 347,349
872 346,913
873 357,316
874 348,939
875 348,867
876 355,938
877 350,621
878 338,174
879 347,335
880 347,228
881 339,370
882 346,487
883 341,393
884 345,749
885 352,743
886 342,308
887 348,477
888 349,614
889 356,782
890 359,613
891 350,282
892 343,893
893 348,019
894 344,883
895 342,796
896 348,857
897 345,853
898 345,333
899 341,496
900 340,772
901 347,243
902 352,025
903 348,118
904 342,679
905 352,040
906 349,447
907 348,494
908 345,176
909 345,419
910 350,672
911 349,799
912 347,422
913 341,121
914 344,409
915 336,845
916 343,700
917 353,273
918 346,350
919 339,667
920 347,472
921 341,881
922 342,782
923 352,177
924 336,252
925 337,521
926 353,343
927 346,417
928 341,982
929 346,610
930 346,041
931 339,630
932 351,396
933 343,564
934 343,780
935 352,236
936 352,731
937 343,926
938 349,153
939 354,015
940 335,263
941 335,725
942 349,233
943 346,766
944 346,972
945 348,706
946 343,987
947 340,429
948 353,500
949 343,925
950 347,471
951 353,620
952 350,238
953 340,597
954 355,188
955 344,032
956 340,162
957 352,428
958 345,500
959 336,633
960 350,163
961 337,925
962 339,735
963 347,027
964 353,245
965 353,091
966 346,168
967 344,544
968 346,832
969 342,944
970 345,638
971 342,755
972 342,497
973 353,909
974 338,604
975 343,133
976 340,662
977 346,414
978 348,269
979 353,730
980 354,782
981 345,612
982 343,329
983 351,863
984 352,994
985 350,638
986 341,418
987 345,494
988 346,809
989 347,550
990 349,772
991 361,847
992 345,527
993 349,804
994 352,984
995 344,017
996 345,006
997 354,016
998 357,707
999 346,890
1000 343,549