7
1 0.41 0
2 0.26 0
3 0.21 0
4 0.52 1
5 0.05 0
6 0.3 0
7 0.54 0
8 0.2 0
9 0.15 0
10 0.85 0
11 0.36 0
12 0.29
13 0.07
14 0.11
15 0.54
16 0.32
17 0.1
18 0.99
19 0.16
20 0.34
21 0.64
22 0.11
23 0.35
24 0.51
25 0.4
26 0.13
27 0.17
28 0.9
29 0.31
30 0.83
31 0.12
32 0.36
33 0.38
34 0.4
35 0.99
36 0.29
37 0.8
38 0.98
39 0.91
40 0.19
41 0.93
42 0.37
.7-.8 .8-.9 .9-1
1
PortaCom Risk Analysis
Simulation Trials
Demand(Normal Distribution)
Mean 15000
Standard Dev 4500
First-Year
Demand Profit
10918.48 325023.07
9308.91 144439.45
18989.14 1027159.16
20837.86 1165996.61
18531.85 988938.19
18184.65 960147.68
17275.11 902534.3
23542.75 1414931.89
20224.54 1132806.82
13508.16 575017.25
18955.83 1024361.95
12801.48 507354.65
10457.19 274445.74
7932.73 -9701.19
11287.8 364762.2
10540.37 283640.34
17267.84 901929.73
13608.55 584421.59
14846.89 696575.25
24926.53 1549333.89
1404.57 -823060.13
20805.56 1163155.48
1405.91 -822890.66
15078.59 716858.66
21325.87 1209317.56
16716.27 855992.26
11039.17 338084.89
14173.19 636405.24
13977.69 618576.7
10977.36 331404.35
20082.96 1120492.74
7913.4 -12036.49
18630.23 997128.61
16359.68 826154.99
11563.34 393955.93
18285.58 968499.91
16313.91 822313.04
17724.93 922236.64
18250.39 965586.21
18387.7 976963.83
19200.06 1044929.37
14056.16 625753.8
12510.84 491272.16
123.96 -984382.71
11941.63 433385.27
13046.19 531080.56
19055.1 1032705.79
17345.52 908390.55
22034.81 1273548.41
11793.67 418054.35
4923.02 -380936.7
16834.99 865895.51
15171.06 724900.59
23198.39 1382121.21
10409.89 269203.54
16280.99 819547.51
10778.78 309813.68
8595.75 69767.61
17487.75 902733.21
10814.44 313704.57
20298.7 1139279.94
16534.21 840778.52
22082.52 1277924.9
19387.07 1060769.89
13454.85 570002.89
19529.27 1072870.59
14084.4 628329.45
12549.27 495117.34
16529.85 840414.14
14527.85 668315.13
22627.48 1328385.16
20871.03 1168917.89
10864.77 319187.05
14555.73 670800.73
5867.37 -263199.31
15483.21 751846.22
14760.2 688936.05
10416.52 269938.81
17183.5 894914.02
17524.44 905748.95
16503.34 838195.59
15519.95 754997.84
16080.36 802651.58
16760.73 859702.56
15801.31 779017.53
21612.55 1235106.9
13091.63 535451.36
17042.57 883186.46
5959.64 -251739.74
8013.41 32.02
15213.49 728581.03
12995.34 526176.42
7976.01 -4478.81
12987.11 525381.4
13817.83 603865.78
16182.08 811227.1
21268.17 1204156.98
17925.92 938788.37
8906.71 106594.94
15922.25 789281.63
17296.3 904296.29
8531.5 62120.83
6652.87 -165970.44
19436.26 1064949.65
18654.36 999140.14
17714.5 921378.99
19708.61 1088205.03
14891.87 700528.09
15339.8 739504.09
13147.1 540771.83
12719.98 499381.88
16453.65 834033.96
12768.09 504092.88
16375.41 827475.02
22651.38 1330617.53
17241.72 899756.51
13508.72 575070.33
18354.32 974195.74
15291.34 735319.05
14014.59 621954.94
17372.64 893273.28
9213.04 142560.35
15218.1 728981.11
24116.68 1470216.27
17412.45 896544.56
19667.71 1084700.35
14039.09 624194.85
20665.39 1171527.22
18147.51 957077.4
11672.51 405412.2
22677.36 1333044.93
5775.02 -274678.77
14041.62 624426.21
6235.26 -217565.53
19041.77 1031584.12
10288.56 255707.48
14984.7 708662.63
11095.11 344114.08
16380.48 827900.46
23708.45 1430818.65
10325.11 259780.26
10706.73 301932.37
8882.55 103744.75
15784.26 777567.72
12210.91 460987.53
15550.57 757622.01
14765.74 689425.04
9522.26 168999.98
6523.94 -181872.96
15661.79 767132.59
19918.5 1106260.75
16788.46 862016.09
12629.49 503118.35
17689.46 919318.32
18582.35 993140.03
10069.65 231191.97
14119.6 631535.68
9812.5 202129.2
13117.74 537957.91
13513.11 575482.71
23439.06 1405022.11
17361.92 892392.65
14486.2 664595.07
23005.46 1363866.63
13048.77 531329.1
7794.97 -26357.66
18093.4 952606.95
15413.38 745843.9
14140.26 633414.86
6720.62 -157623.44
12802.68 507472.14
9392.17 154044.09
15008.69 710759.35
12304.64 470504.11
8996.19 117133.36
24390.71 1496853.88
12811.18 508300.72
15753.7 774967.32
12269.47 466938.26
10433.98 271874.62
15981.19 794271.37
13091.33 535422.6
14119.48 631524.4
12579.48 498134.07
14615.28 676099.22
10315.47 258706.88
13924.02 613651.46
15497.46 753068.79
9826.14 203677.81
19054.02 1032615.45
19456.83 1066700.05
12407.47 480889.38
10246.13 250972.19
11814.97 420267.81
17068.04 885306.13
13913.59 612692.97
7809.32 -24620.24
18560.5 991321.2
16996.86 879381.5
18341.92 973167.8
18914.61 1020902.45
6304.21 -209030.61
10728.35 304300.53
13100.57 536309.6
9378.26 152441.43
10332.83 260639.37
13360.47 561090
13361.67 561203.44
4226.95 -468109.32
22523.29 1318672.79
16561.62 843071.84
7071 -114574.64
19597.67 1078708.93
15049.78 714346.39
11997.71 439166.58
16781.84 861463.32
16993.48 879099.63
25003.64 1556926.13
13634.74 586866.99
19990.39 1112472.93
16035.05 798825.57
22478.38 1314495.42
15097.84 718535.05
16421.16 831311.27
23430.85 1404238.35
12577.02 497888.47
13992.67 619949.01
16738.24 857826.21
19704.59 1087860.49
17878.19 934855.37
9230.39 144587.84
20902.95 1171732.92
14281.16 646177.39
13378.9 562833.76
17622.2 913786.2
16418.89 831120.76
15863.96 784338.55
24146.85 1473141.95
10466.99 275531.32
11510.99 388438.81
18599.15 994539.57
10933.47 326649.19
16536.25 840949.36
16732.8 857372.44
16550.46 842138.45
11925.43 431712.4
14194.24 638314.24
11382.18 374805.7
13036.65 530161.27
13187.69 544655.15
23016.26 1364885.62
14318.68 649560.87
11961.47 435432.82
23886.33 1447942.51
17342.53 908141.69
12891.53 516122.01
20251.9 1135193.4
12457.95 485966.79
17761.37 925235.71
16494.92 837490.77
14697.54 683395.87
16170.48 810249.92
14428.63 659442.19
23982.33 1457211.91
20794.83 1162212.6
15337.27 739285.34
20378.18 1146235.23
16871.88 868970.29
15584.12 760494.37
17551.17 907946.48
21572.24 1231465.4
11157.37 350805.72
7762.04 -30345.26
11114.41 346190.37
26496.1 1705418.78
14746.73 687745.9
20783.04 1161176.27
12793.58 506583.2
20460.69 1153476.02
21712.99 1244201.98
22870 1351106.6
14112.34 630874.71
17090.86 887205.36
20517.38 1158462.93
19122.38 1038373.95
17145.99 891793.11
18347.69 973645.84
10197.38 245522.06
9253.35 138014.85
7520.11 -59720.63
7455.85 -67544.73
12328.97 472966.18
17424.93 897570.72
9787.66 199306.67
14334.9 651022.1
13385.31 563440.33
13563.49 580206.77
11420.8 378902.46
8027.18 1691.55
12953.16 522098.26
13345.88 559708.65
13069.49 533322.63
18922.45 1021560.49
15512.79 754383.9
12738.25 501172
15868 784680.9
13078.08 534148.38
11855.4 424464.6
9483.73 164577.36
15451.74 749142.57
16150.07 808530.04
16761.61 859776.02
22019.98 1272189.44
14320.62 649735.46
17237.27 899386.24
16135.21 807278.12
20241.48 1134283.75
17451.32 899738.82
21030.38 1182999.26
7477.74 -64878.94
15110.43 719630.78
19127.29 1038787.58
7409.2 -73229.74
17413.42 896624.47
15775.99 776863.93
14454.62 661770.22
15954.03 791973.01
11463.48 383421.18
18240.79 964791.68
17756.52 924836.89
15143.87 722539.13
11920.63 431216.95
19215.16 1046205.3
18388.64 977042.13
13476.89 572077.75
22386.26 1305944.71
15994.16 795368.65
17173.06 894045.52
8547.45 64020.79
10975.77 331232.15
18549.54 990409.36
13568.68 580692.97
17897.98 936485.63
18197.52 961211.62
21147.33 1193383.1
16127.69 806643.73
10842.76 316791.22
7718.11 -35670.5
12320.82 472141.88
13074.01 533757.42
14353.28 652676.17
30907.43 2152684.16
12085.87 448219.15
7870.62 -17205.44
7649.88 -43948.05
12584.31 498616.43
6190.51 -223107.28
16911.62 872282.12
16043.44 799534.13
10769.85 308837.89
16993.82 879127.74
16171.68 810351.01
15341.72 739669.42
15796.07 778571.68
15076.93 716713.8
19636.19 1082002.61
18345.67 973478.67
15462.11 750033.65
20077.18 1119991.62
13695.7 592545.22
14873.06 698875.58
12181.58 458000.13
12665.03 493986.55
13453.41 569867.1
21701.25 1243137.08
20472.23 1154490.64
6378.95 -199785.54
18311.61 970656.14
18324.43 971717.83
23868.77 1446248.87
19016.03 1029419.12
13171.44 543101.52
16031.88 798557.2
12226.78 462602.12
13346.28 559746.38
18676.61 1000995.92
18505.54 986750.29
10088.23 233280.91
18709.5 1003741.11
13257.83 551345.81
18782.53 1009842.38
9200.66 141112.81
12999.25 526553.45
16614.04 847454.67
25652.16 1621118.26
18354.33 974196.2
9391.33 153947.55
24528.82 1510332.17
23927.75 1451939.45
11695.9 407858.98
9626.73 180963.03
9024.28 120436.53
8949.52 111640.95
15979.52 794130.58
13924.42 613688.54
21218.03 1199681.6
17370.74 893117.34
13633.8 586778.96
17054.32 884164.47
18121.2 954902.66
15181.2 725780.25
13881.86 609773.32
18118.72 954697.99
17678.68 918431.78
5262.22 -338564.18
13170.13 542975.95
13289.62 554369.89
14978.24 708097.67
16835.16 865910.15
15014.67 711282.03
18701.4 1003064.48
9356.19 149896.43
20966.88 1177378.69
14705.39 684090.29
21610.95 1234962.19
10367.49 264494.88
18425.27 980082
19371.71 1059465.73
15624.55 763951.92
14921.13 703095.09
22284.31 1296510.04
17407.73 896156.99
11727.15 411123.07
7215.29 -96908.62
17821.72 930203.83
16314.43 822357.06
11254.68 361226.33
18122.77 955032.5
17715.56 921465.55
15859.82 783986.97
17879.64 934974.52
20267.8 1136580.82
13966.1 617514.56
16496.4 837614.17
13361.85 561220.98
11191.98 354517.66
18759.99 1007957.74
14744.8 687575.66
11625.13 400448.25
15043.03 713758.13
18966.25 1025236.62
16385.4 828313.08
19210.15 1045781.83
15835.76 781944.47
21307.41 1207665.21
5520.66 -306337.83
10264.87 253065.3
17917.76 938115.88
12471.65 487342.22
23309.36 1392663.39
14589.88 673841.14
19640.51 1082372.79
15171.81 724965.27
25557.3 1611693.43
2722.09 -657190.01
15532.09 756038.96
18796.87 1011041.59
10665.33 297392.52
12003.89 439802.16
22460.32 1312817.21
10854.52 318070.92
13823.62 604401.21
18386.66 976877.52
21735.98 1246288.18
10474.63 276376.65
16347.46 825129.54
23479.59 1408893.03
14158.26 635049.82
20692.63 1173938.86
9995.85 222880.01
19661.73 1084188.71
17054.68 884194.39
19047.76 1032088.55
15476.68 751285.17
15603.76 762174.56
18367.24 975266.7
10303.93 257421.69
16874.26 869168.88
20106.73 1122556.48
10394.15 267456.05
15560.3 758455.89
19055.25 1032719.06
15326.42 738349.3
18851.72 1015632.33
13691.38 592143.26
17630.07 914433.6
11557.64 393355.5
10296.64 256608.25
18601.36 994723.1
14386.38 655651.64
Much more than documents.
Discover everything Scribd has to offer, including books and audiobooks from major publishers.
Cancel anytime.