You are on page 1of 4

Number of Children in a

Family

Probability

Average Annual
Expense ($)

0
1
2
3
4

0.2
0.3
0.2
0.15
0.15

1000
20000
37000
50000
60000

Number of Children in a
Family (Simulated)
1
4
0
1
0

Annual Expense on
Children (Simulated)
26131.415407756
59524.7870092314
1363.5853304467
9199.9996179647
1286.9303910298

Cumulative
Probability
Standard Deviation of
Annual Expense ($)

500
5000
10000
15000
20000

0.2
0.5
0.7
0.85
1

Documentation

Cumulative Probability
Number of Children in a random family
Annual expense on children for this family

Preparing/filling in all input and output cells


Cumulative probability
Number of children in each family
Lookup of average and standard deviation of
Final annual expense calculated using NORMI

F5
C12
D12

y
y
y
y
y
total

=SUM($C$5:C5)
=LOOKUP(RAND(),$F$4:$F$8,$B$5:$B$9)
=NORMINV(RAND(),VLOOKUP(B12,$B$5:$E$9,3,TRUE),VLOOKUP(B12,$B$5:$E$9,4,TRUE))

1.5
1.5
1.5
1.5
1.5
7.5

2,$B$5:$E$9,4,TRUE))

You might also like