CB_DATA_Crystal Ball DataERROR:#NAME?Workbook VariablesLast Var Column0 Name: Value:Worksheet DataLast Data Column Used2Sheet RefERROR:#REF!ERROR:#REF!Sheet Guiddd0331cc-a871-4fde-b45e-abe29b6d64c98851001b-6e48-4363-92ca-0d250df76e08Deleted sheet countLast row used2831Data blocksCB_Block_0CB_Block_7.0.0.0:1Decisioneering:7.0.0.0Decisioneering:7.0.0.0CB_Block_0Decisioneering:7.0.0.0

Crystal Ball ModelChoose a Cellphone PlanPlan APlan BMonthly Free Minutes500Monthly Free Minutes800Monthly Charge$30Monthly Charge$50Additional Minute Cost$0.20Additional Minute Cost$0.10

Expected Usage700minutesStandard Deviation200minutesActual Usage800minutes

Plan A Payment$90.00Plan B Payment$50.00

Excel ModelChoose a Cellphone PlanPlan APlan BPlan APlan BMonthly Free Minutes500Monthly Free Minutes800Monthly Free Minutes500Monthly Free Minutes800Monthly Charge$30Monthly Charge$50Monthly Charge$30Monthly Charge$50Additional Minute Cost$0.20Additional Minute Cost$0.10Additional Minute Cost$0.20Additional Minute Cost$0.10

UsageUsageMean700Mean700Standard Deviation200Standard Deviation200

TrialUsagePlan A PaymentPlan B PaymentTrialUsagePlan A PaymentPlan B Payment1657.4261.4850.001683.5738185369$66.71$50.001723.5674.7150.002528.8726161525$35.77$50.001940.01118.0064.003716.9048878689$73.38$50.001898.22109.6459.824636.0765768547$57.22$50.001910.99112.2061.105688.6756957122$67.74$50.001703.1170.6250.006633.6129251516$56.72$50.001589.9247.9850.007820.5582879497$94.11$82.061535.4837.1050.008819.4019691966$93.88$81.941825.5695.1152.569564.3949018749$42.88$50.001342.0930.0050.0010424.9089333723$30.00$50.001414.1130.0050.0011685.8370072422$67.17$50.001853.52100.7055.3512681.2944198877$66.26$50.001777.8385.5750.0013600.8340905242$50.17$50.001499.9930.0050.0014861.2398089486$102.25$86.121911.97112.3961.2015548.1925485784$39.64$50.001616.2653.2550.0016396.3977594341$30.00$50.001818.8193.7651.8817942.142151635$118.43$94.211594.8448.9750.0018605.8503912238$51.17$50.001398.0030.0050.0019480.3929169688$30.00$50.001713.4572.6950.0020583.0949082921$46.62$50.001527.3535.4750.0021928.0032973564$115.60$92.801905.05111.0160.5022721.1885526387$74.24$50.001625.5955.1250.00231024.6469343037$134.93$102.461771.8084.3650.0024858.7466467695$101.75$85.871916.78113.3661.6825571.0460591253$44.21$50.001956.22121.2465.6226459.9582170046$30.00$50.001741.6578.3350.0027405.3489044691$30.00$50.001912.91112.5861.2928869.6074002384$103.92$86.961861.85102.3756.1929930.3858662254$116.08$93.041579.2445.8550.0030642.8425819909$58.57$50.001711.6872.3450.0031973.7486592287$124.75$97.371536.3337.2750.0032546.9423947702$39.39$50.001464.8830.0050.0033791.8939365646$88.38$50.001896.99109.4059.7034628.5400283124$55.71$50.001730.0376.0150.0035968.8301571606$123.77$96.881659.9261.9850.0036780.9732916592$86.19$50.001338.1530.0050.0037960.3337990818$122.07$96.0311112.22152.4481.2238647.9652489702$59.59$50.001407.6530.0050.0039299.619098939$30.00$50.001538.9937.8050.0040346.5382417476$30.00$50.001780.6486.1350.0041471.2668600176$30.00$50.001619.1953.8450.0042590.8206262767$48.16$50.001917.14113.4361.7143812.187218447$92.44$81.221916.27113.2561.6344853.1212382765$100.62$85.311585.6447.1350.0045920.3771658871$114.08$92.041920.69114.1462.0746487.9862610291$30.00$50.001703.7270.7450.0047593.8988464327$48.78$50.001535.5237.1050.0048711.2088699294$72.24$50.001592.7348.5550.0049667.2591013724$63.45$50.001734.6876.9450.0050551.8110853591$40.36$50.001714.0772.8150.0051207.7280738246$30.00$50.001677.0765.4150.0052847.6325243017$99.53$84.761729.0375.8150.0053537.4483150613$37.49$50.001746.8879.3850.0054989.6835433585$127.94$98.971589.4547.8950.0055761.7938510958$82.36$50.001899.11109.8259.9156595.163712243$49.03$50.001980.62126.1268.0657523.0563957102$34.61$50.001736.2177.2450.0058816.1039246957$93.22$81.611390.3330.0050.0059706.8658219188$71.37$50.001390.4230.0050.0060980.6849251506$126.14$98.071776.3285.2650.0061582.4313098292$46.49$50.001507.0431.4150.0062650.5766128038$60.12$50.001831.6796.3353.1763359.3758717876$30.00$50.001402.7830.0050.0064585.9852312435$47.20$50.001645.7259.1450.0065795.190859483$89.04$50.0011026.57135.3172.6666526.9332406739$35.39$50.001895.54109.1159.5567547.243015553$39.45$50.001683.6666.7350.0068641.0736095541$58.21$50.001530.0236.0050.0069725.9033555239$75.18$50.001836.0797.2153.6170620.7426407126$54.15$50.001815.1893.0451.5271791.2936766177$88.26$50.001803.0890.6250.3172935.2995156202$117.06$93.5311036.43137.2973.6473393.5974614315$30.00$50.001638.9857.8050.0074642.5031068243$58.50$50.001876.92105.3857.6975896.2463383679$109.25$89.621583.8146.7650.0076570.2162902643$44.04$50.001948.10119.6264.8177775.8857867695$85.18$50.001807.0391.4150.7078957.2792504873$121.46$95.731886.41107.2858.6479772.574758307$84.51$50.001778.8485.7750.0080716.4908596195$73.30$50.001481.4730.0050.0081768.842813792$83.77$50.001870.83104.1757.0882631.5068512694$56.30$50.001831.7296.3453.1783535.0983068729$37.02$50.001729.5875.9250.0084722.7739541143$74.55$50.001670.8064.1650.0085628.7522201437$55.75$50.001735.8877.1850.0086904.4321533357$110.89$90.441760.6282.1250.0087619.3485894119$53.87$50.001575.0945.0250.0088865.7952046381$103.16$86.581804.6790.9350.4789520.6940978165$34.14$50.001896.50109.3059.6590999.4775932055$129.90$99.951734.8076.9650.0091497.3539526116$30.00$50.001713.2172.6450.0092909.4621841195$111.89$90.951726.0975.2250.0093640.8967756686$58.18$50.001741.7178.3450.0094566.2176416276$43.24$50.001373.6130.0050.0095988.8397762628$127.77$98.881917.82113.5661.7896743.2512992032$78.65$50.0011074.16144.8377.4297907.899978201$111.58$90.791661.4862.3050.0098660.6659504127$62.13$50.001586.2147.2450.0099909.4098215003$111.88$90.941647.9859.6050.00100485.5423508085$30.00$50.001819.9593.9952.00101893.2766372186$108.66$89.331862.96102.5956.30102792.2725373861$88.45$50.001899.37109.8759.94103971.2047173362$124.24$97.121457.4830.0050.00104707.7345594401$71.55$50.001652.4060.4850.00105407.6367961336$30.00$50.001379.2730.0050.00106704.3459796844$70.87$50.001401.4430.0050.00107830.3030357639$96.06$83.031819.8893.9851.99108788.7442291947$87.75$50.001276.6130.0050.00109520.5797002697$34.12$50.001808.5191.7050.85110816.6550268379$93.33$81.671517.8933.5850.00111787.8290502978$87.57$50.001618.5753.7150.001121047.0543392159$139.41$104.711771.1784.2350.00113545.9482766322$39.19$50.001907.77111.5560.78114633.6961072535$56.74$50.001623.1554.6350.00115527.4569542269$35.49$50.001654.7860.9650.00116847.4485990852$99.49$84.741782.6386.5350.00117962.1681043459$122.43$96.221656.7661.3550.00118381.2396107505$30.00$50.001562.2342.4550.00119856.039184443$101.21$85.601745.2379.0550.00120581.5753286573$46.32$50.001907.36111.4760.74121600.5318695472$50.11$50.0011064.74142.9576.47122751.341838914$80.27$50.001687.4567.4950.00123634.3730401379$56.87$50.001862.19102.4456.22124526.1358868691$35.23$50.001323.9530.0050.00125616.4868510063$53.30$50.001982.83126.5768.28126606.901961515$51.38$50.001638.8857.7850.00127850.7670705522$100.15$85.081595.2249.0450.00128927.8107454029$115.56$92.781623.5254.7050.00129636.075972001$57.22$50.001703.8870.7850.00130944.9436802888$118.99$94.491943.68118.7464.37131907.4438295483$111.49$90.741766.7083.3450.00132956.437130347$121.29$95.641464.9330.0050.00133477.8465648278$30.00$50.001560.3042.0650.00134872.312130847$104.46$87.231375.4030.0050.00135650.4638378478$60.09$50.001781.4386.2950.00136473.4835927872$30.00$50.001266.2330.0050.00137322.1918286296$30.00$50.001790.6088.1250.00138824.1933434881$94.84$82.4211146.64159.3384.66139499.7607418011$30.00$50.001673.6364.7350.00140732.3332584284$76.47$50.001314.5730.0050.00141732.4019074712$76.48$50.001711.3172.2650.001421003.9370362099$130.79$100.391686.1967.2450.00143862.9911837096$102.60$86.301739.3477.8750.00144746.3513999089$79.27$50.0011096.92149.3879.69145907.8451999054$111.57$90.781501.9530.3950.00146606.593675597$51.32$50.001845.0299.0054.50147810.6883550694$92.14$81.071498.2830.0050.00148678.5331198299$65.71$50.001933.00116.6063.30149582.9255699816$46.59$50.001675.2465.0550.00150448.2513823119$30.00$50.001855.69101.1455.57151748.0406325748$79.61$50.001920.85114.1762.09152550.1005687241$40.02$50.001714.2572.8550.00153601.3564596157$50.27$50.001646.0859.2250.00154619.464499389$53.89$50.0011075.69145.1477.57155620.9506791083$54.19$50.001538.2837.6650.00156720.1112003596$74.02$50.001553.0040.6050.00157736.4258592168$77.29$50.001801.8590.3750.18158502.4642229064$30.49$50.001659.1561.8350.00159737.8159098412$77.56$50.001639.0457.8150.00160117.5935360961$30.00$50.001852.01100.4055.20161737.7935087597$77.56$50.001854.12100.8255.411621029.0244354605$135.80$102.901510.2532.0550.00163617.519744434$53.50$50.001828.3095.6652.83164399.9903113816$30.00$50.001931.91116.3863.19165725.0773657296$75.02$50.001868.95103.7956.90166732.6037210798$76.52$50.001709.7171.9450.00167688.0931132918$67.62$50.001976.75125.3567.67168466.5409618261$30.00$50.001909.89111.9860.99169572.3403293668$44.47$50.001653.0560.6150.00170784.2808697149$86.86$50.001786.4187.2850.00171580.7498194146$46.15$50.0011072.93144.5977.29172604.1340894665$50.83$50.001409.4930.0050.00173251.7378919944$30.00$50.001629.8855.9850.00174728.5192681541$75.70$50.001327.1030.0050.00175967.5138958082$123.50$96.751548.5139.7050.00176364.1391849446$30.00$50.001863.55102.7156.36177887.6939523402$107.54$88.771287.4130.0050.00178579.8621213$45.97$50.001752.3580.4750.00179493.2801448941$30.00$50.001699.8369.9750.00180892.8482359709$108.57$89.281332.1330.0050.001811007.8869465575$131.58$100.791940.58118.1264.061821119.154231656$153.83$111.921699.6369.9350.00183664.3945387691$62.88$50.0011064.40142.8876.44184781.3741870708$86.27$50.001675.8265.1650.00185780.0394688991$86.01$50.0011062.91142.5876.29186532.743593395$36.55$50.001510.4932.1050.00187805.6571674134$91.13$80.571718.6773.7350.001881036.0479049769$137.21$103.601528.3135.6650.00189801.558345323$90.31$80.161716.7773.3550.00190834.0312298522$96.81$83.4011065.94143.1976.59191580.4619907054$46.09$50.001434.3030.0050.00192390.3936118067$30.00$50.001860.53102.1156.05193689.8980739232$67.98$50.001667.3363.4750.00194679.9514206187$65.99$50.001646.1659.2350.00195532.0713127917$36.41$50.001690.3768.0750.00196890.9723550779$108.19$89.101550.9440.1950.00197557.8848818991$41.58$50.001997.24129.4569.72198653.9520507479$60.79$50.001608.3451.6750.00199760.5511969443$82.11$50.001600.9750.1950.00200427.5524345791$30.00$50.001749.1679.8350.00201438.6973759792$30.00$50.001715.0073.0050.00202558.8062370971$41.76$50.001687.1167.4250.002031161.706312342$162.34$116.171990.73128.1569.07204699.2854516348$69.86$50.001592.2648.4550.00205774.9358260617$84.99$50.001596.2849.2650.00206888.5500426301$107.71$88.861711.4472.2950.00207762.7420663917$82.55$50.001834.7496.9553.47208334.3671811311$30.00$50.001903.42110.6860.34209566.9197955093$43.38$50.001960.59122.1266.06210918.8258886932$113.77$91.881720.7274.1450.00211653.1176066895$60.62$50.001417.1830.0050.00212773.3666222422$84.67$50.001120.4530.0050.00213638.9475752295$57.79$50.001908.57111.7160.86214379.5284648883$30.00$50.001647.6759.5350.00215616.1560121106$53.23$50.001722.5774.5150.00216544.7770832214$38.96$50.001621.9054.3850.00217894.8721225477$108.97$89.491795.0989.0250.00218981.721431996$126.34$98.171588.0047.6050.00219378.0455776585$30.00$50.001661.0762.2150.00220549.5666706373$39.91$50.001759.9581.9950.00221601.5461724538$50.31$50.001772.0184.4050.00222749.4554540446$79.89$50.001879.25105.8557.92223808.0299916037$91.61$80.801968.74123.7566.87224421.282536326$30.00$50.001743.3478.6750.00225839.3064312617$97.86$83.931796.1689.2350.00226821.1753385823$94.24$82.121829.2995.8652.93227444.0164223637$30.00$50.001560.7942.1650.00228668.2683775628$63.65$50.001613.9752.7950.00229593.025295227$48.61$50.001320.5030.0050.00230478.0964520627$30.00$50.001484.6230.0050.00231838.0796236514$97.62$83.811831.4596.2953.14232807.4754395446$91.50$80.751630.2656.0550.002331042.1541683857$138.43$104.221438.4930.0050.00234876.87181572$105.37$87.691642.5158.5050.00235628.5786079212$55.72$50.001752.8480.5750.00236861.2074591229$102.24$86.121650.0960.0250.00237797.0384580249$89.41$50.001460.6830.0050.00238890.4679390539$108.09$89.051381.1530.0050.00239410.7846882173$30.00$50.001619.8853.9850.00240713.9019084288$72.78$50.0011085.73147.1578.57241669.965154751$63.99$50.001505.3331.0750.00242466.7711554858$30.00$50.001389.7130.0050.00243795.6751464292$89.14$50.001646.0859.2250.00244882.209033527$106.44$88.221811.0792.2151.11245827.8648440245$95.57$82.791761.8882.3850.00246668.0903448524$63.62$50.001481.3130.0050.00247852.6702975594$100.53$85.271660.4462.0950.002481054.3597584129$140.87$105.441526.3335.2750.00249687.5819871662$67.52$50.001816.8393.3751.682501126.5273254008$155.31$112.651400.1630.0050.00251821.9472212636$94.39$82.191915.93113.1961.592521052.3813368092$140.48$105.241728.3975.6850.00253854.1302188255$100.83$85.411532.7736.5550.002541031.3268405453$136.27$103.131804.2290.8450.42255683.4851215386$66.70$50.001771.8284.3650.00256256.8403367855$30.00$50.001365.6630.0050.00257812.3608181799$92.47$81.241670.5964.1250.00258890.0545815128$108.01$89.011858.57101.7155.86259562.9430788094$42.59$50.001718.5973.7250.00260992.2925960338$128.46$99.231272.9630.0050.00261463.0613347738$30.00$50.001279.4630.0050.00262603.7579530222$50.75$50.001791.8188.3650.00263646.3355705817$59.27$50.001569.0943.8250.00264741.5776818254$78.32$50.001600.3950.0850.00265565.428341449$43.09$50.001756.0781.2150.00266633.9046745055$56.78$50.001463.1830.0050.00267450.2762301943$30.00$50.001751.6680.3350.00268511.7403321414$32.35$50.001748.0579.6150.00269628.9733282078$55.79$50.001676.5665.3150.00270616.3721051315$53.27$50.001276.8730.0050.00271566.5507558147$43.31$50.001452.9130.0050.00272870.3825011779$104.08$87.041858.26101.6555.83273789.1053665492$87.82$50.001952.27120.4565.23274958.4982215838$121.70$95.851925.38115.0862.54275741.1577494613$78.23$50.001740.2478.0550.00276710.7570665482$72.15$50.001676.0865.2250.00277739.1847128142$77.84$50.001614.8552.9750.00278813.2871430899$92.66$81.331944.26118.8564.43279726.1815054307$75.24$50.001838.4597.6953.85280951.782521391$120.36$95.181894.42108.8859.44281931.0277821671$116.21$93.101419.6030.0050.00282990.5864215512$128.12$99.0611001.08130.2270.11283783.197525164$86.64$50.001338.6230.0050.00284466.2296813097$30.00$50.001592.5548.5150.00285520.9538165389$34.19$50.0011017.03133.4171.70286638.3804356893$57.68$50.001591.5548.3150.00287503.2554660921$30.65$50.001794.3088.8650.00288955.5336562854$121.11$95.551668.3263.6650.002891120.2969851758$154.06$112.031528.8935.7850.00290625.5656991942$55.11$50.001836.8097.3653.68291815.3456078582$93.07$81.531477.8230.0050.002921016.3520948083$133.27$101.641537.2837.4650.00293746.2597494377$79.25$50.001981.40126.2868.14294461.5852968584$30.00$50.001311.3530.0050.00295566.9023316913$43.38$50.001987.02127.4068.70296740.4501554481$78.09$50.001544.8238.9650.00297745.7407292438$79.15$50.001965.96123.1966.60298688.1321536636$67.63$50.001612.7052.5450.002991056.161098207$141.23$105.621667.6963.5450.00300919.9557099751$113.99$92.0011142.82158.5684.28301498.6211617608$30.00$50.001657.0661.4150.00302511.3003189282$32.26$50.001576.9045.3850.00303980.326916765$126.07$98.031653.3360.6750.00304810.0304126742$92.01$81.001637.3057.4650.00305734.432152419$76.89$50.001608.9951.8050.00306396.7744049503$30.00$50.001966.68123.3466.67307689.0362579385$67.81$50.001847.6199.5254.76308605.9159826327$51.18$50.001424.7930.0050.00309729.400142902$75.88$50.001876.95105.3957.69310910.8385416375$112.17$91.081410.2630.0050.00311686.6143943705$67.32$50.001749.0679.8150.00312545.3264736034$39.07$50.001368.0730.0050.00313534.367844338$36.87$50.001398.7430.0050.00314566.8641501326$43.37$50.0011198.69169.7489.87315503.7712314944$30.75$50.001682.7166.5450.00316955.842874087$121.17$95.581519.6833.9450.00317498.8358221565$30.00$50.001494.9030.0050.003181019.4336728787$133.89$101.941865.24103.0556.52319721.2875862315$74.26$50.001294.4430.0050.00320984.6023831995$126.92$98.461611.7752.3550.00321962.9559484779$122.59$96.301462.0530.0050.00322812.0666225114$92.41$81.211657.0961.4250.00323268.5341282639$30.00$50.001580.9546.1950.00324511.9999760644$32.40$50.001302.2030.0050.00325890.2321321661$108.05$89.021321.0130.0050.00326825.7131287353$95.14$82.571605.9751.1950.00327897.2902076492$109.46$89.731843.4798.6954.35328939.8905900525$117.98$93.9911060.16142.0376.02329534.1852751657$36.84$50.001563.3642.6750.00330635.9711662996$57.19$50.001564.4242.8850.00331589.741034222$47.95$50.001549.8339.9750.00332608.4351960113$51.69$50.001798.0489.6150.00333875.0750440856$105.02$87.511621.5854.3250.00334674.252016715$64.85$50.001814.9492.9951.49335626.6082356498$55.32$50.001482.6930.0050.00336480.1552116718$30.00$50.001900.78110.1660.08337641.7689432578$58.35$50.001589.2647.8550.00338563.8520851154$42.77$50.001498.0430.0050.00339501.6059446593$30.32$50.0011091.04148.2179.10340654.662278009$60.93$50.001463.1930.0050.00341562.4467687298$42.49$50.001870.11104.0257.013421085.8666873658$147.17$108.591452.4830.0050.00343704.8590950917$70.97$50.001682.0566.4150.00344801.4870647945$90.30$80.151665.1463.0350.00345530.563300298$36.11$50.001182.9030.0050.00346439.0452787798$30.00$50.0011131.00156.2083.10347760.9826389187$82.20$50.001711.4272.2850.003481050.1453715783$140.03$105.011264.5330.0050.00349588.6105211211$47.72$50.001626.7055.3450.00350449.0030346333$30.00$50.001456.6030.0050.00351591.2486673051$48.25$50.001513.7832.7650.00352753.1531297092$80.63$50.0011038.18137.6473.82353845.2806214568$99.06$84.5311298.94189.7999.89354776.0892104624$85.22$50.001769.6483.9350.00355281.7517592505$30.00$50.001684.8966.9850.00356587.2530399359$47.45$50.001965.91123.1866.59357837.884744756$97.58$83.791588.5947.7250.00358867.7899051157$103.56$86.781827.4695.4952.75359808.8693491531$91.77$80.891778.0285.6050.00360475.951000687$30.00$50.001509.0931.8250.00361790.1154625033$88.02$50.001449.0230.0050.00362741.2514821055$78.25$50.001566.1643.2350.00363867.2933311951$103.46$86.731450.4230.0050.00364658.5707293847$61.71$50.0011063.58142.7276.36365836.8138852113$97.36$83.681760.5882.1250.00366782.8308999338$86.57$50.001782.6786.5350.00367669.3495899071$63.87$50.001767.0183.4050.00368114.5959870006$30.00$50.001948.54119.7164.85369745.6555779555$79.13$50.001521.6734.3350.003701157.4432707301$161.49$115.7411019.89133.9871.99371668.1962646366$63.64$50.0011148.70159.7484.87372471.9182803002$30.00$50.001805.5791.1150.56373580.6013168907$46.12$50.001521.4234.2850.00374402.3586638319$30.00$50.001578.1845.6450.00375507.1107930614$31.42$50.001898.50109.7059.853761046.3922037856$139.28$104.641823.5894.7252.36377517.8034303389$33.56$50.001754.7980.9650.00378835.672864026$97.13$83.571823.7294.7452.37379649.4106956163$59.88$50.001447.8230.0050.00380696.714655412$69.34$50.001569.8043.9650.00381878.4127876083$105.68$87.8411028.15135.6372.82382616.3732981805$53.27$50.001636.6357.3350.00383856.67847727$101.34$85.671579.3345.8750.00384720.6701217043$74.13$50.001724.2474.8550.00385550.2644787363$40.05$50.001717.1073.4250.00386396.6547717511$30.00$50.001714.6972.9450.00387899.6093527406$109.92$89.961941.35118.2764.14388561.708638525$42.34$50.001760.1382.0350.00389774.6783407362$84.94$50.001390.6130.0050.00390535.8651390908$37.17$50.001786.3687.2750.00391466.9524693442$30.00$50.001662.6262.5250.00392885.2130436632$107.04$88.521626.7455.3550.00393368.9721683176$30.00$50.001413.8030.0050.00394583.5222226554$46.70$50.001613.8552.7750.00395465.4932363638$30.00$50.001555.4941.1050.00396684.2641511569$66.85$50.001527.9035.5850.00397493.4430850931$30.00$50.001964.73122.9566.47398375.8005951064$30.00$50.001745.3879.0850.003991191.3776611685$168.28$119.141894.21108.8459.42400295.6575161137$30.00$50.001337.1130.0050.004011006.1501820688$131.23$100.6211299.03189.8199.90402666.7116218885$63.34$50.001565.4643.0950.00403464.5307698647$30.00$50.001593.3048.6650.00404841.7840024777$98.36$84.181489.5930.0050.00405682.5614622852$66.51$50.001925.07115.0162.51406711.4940357021$72.30$50.001602.4750.4950.00407762.7121119535$82.54$50.001596.4549.2950.00408414.6329844328$30.00$50.001304.8030.0050.00409828.2167545311$95.64$82.821809.1791.8350.924101113.7952634525$152.76$111.381787.9587.5950.00411920.1206727585$114.02$92.011892.13108.4359.21412977.541159275$125.51$97.751869.16103.8356.92413895.9929678284$109.20$89.601772.8784.5750.00414592.016958846$48.40$50.001647.8059.5650.00415682.3454715845$66.47$50.001721.6774.3350.00416784.1801698708$86.84$50.001313.8530.0050.00417621.3467314797$54.27$50.001853.40100.6855.34418495.1915839495$30.00$50.001564.4642.8950.00419615.8324202525$53.17$50.001628.4655.6950.00420714.9121546313$72.98$50.0011000.81130.1670.08421564.9720304288$42.99$50.001892.62108.5259.26422871.9057525597$104.38$87.191502.9230.5850.00423601.7068904633$50.34$50.001823.7294.7452.37424570.5714991513$44.11$50.001697.6869.5450.00425653.0304592694$60.61$50.001563.1642.6350.00426864.7397114819$102.95$86.471539.0037.8050.00427741.2248908887$78.24$50.001972.37124.4767.24428640.3180820846$58.06$50.001714.9172.9850.00429979.8312676089$125.97$97.981710.8872.1850.00430601.9831222955$50.40$50.001674.0764.8150.00431388.5429031362$30.00$50.001946.18119.2464.62432886.8175247628$107.36$88.681821.6494.3352.16433642.5969340028$58.52$50.0011315.72193.14101.57434438.077202342$30.00$50.0011002.84130.5770.284351188.7119690358$167.74$118.871744.1278.8250.00436815.0542000504$93.01$81.511543.4738.6950.00437785.7557146967$87.15$50.001357.6730.0050.00438609.1079690326$51.82$50.001575.3445.0750.00439925.320638241$115.06$92.531748.9379.7950.00440682.1900278557$66.44$50.001474.7030.0050.00441838.032729743$97.61$83.801824.9094.9852.494421208.2902056196$171.66$120.831453.1430.0050.00443716.7398844765$73.35$50.001765.9683.1950.00444449.2920010392$30.00$50.001508.4731.6950.00445801.8198367858$90.36$80.181907.85111.5760.78446668.4397274439$63.69$50.001939.79117.9663.98447893.3444904565$108.67$89.331322.8330.0050.00448749.5318911494$79.91$50.001823.8594.7752.39449843.5285353925$98.71$84.351920.98114.2062.10450855.1232410345$101.02$85.511766.9583.3950.00451951.8933251237$120.38$95.191837.0897.4253.71452958.0756327996$121.62$95.811494.4030.0050.00453708.4216603579$71.68$50.001610.7052.1450.00454472.083624792$30.00$50.001824.3394.8752.43455607.9747332349$51.59$50.001569.0643.8150.00456763.634565014$82.73$50.001767.9783.5950.00457875.7969927177$105.16$87.581420.3930.0050.00458422.2613751229$30.00$50.001665.4363.0950.00459594.5960600251$48.92$50.001414.6630.0050.00460730.0504431002$76.01$50.001884.13106.8358.41461974.9061650773$124.98$97.491638.8457.7750.00462401.4602711598$30.00$50.0011021.53134.3172.15463537.5938081459$37.52$50.001837.5197.5053.75464589.7577551571$47.95$50.001883.47106.6958.35465605.649107092$51.13$50.001866.98103.4056.70466895.1197625473$109.02$89.511960.95122.1966.10467991.6673701852$128.33$99.171483.6230.0050.00468751.7619982579$80.35$50.001871.38104.2857.14469955.8502615901$121.17$95.591812.1192.4251.21470514.4355379027$32.89$50.001508.6031.7250.00471768.6591918435$83.73$50.001783.3086.6650.00472825.6278055897$95.13$82.5611156.92161.3885.69473759.5231326093$81.90$50.001776.3985.2850.00474572.1771158885$44.44$50.0011206.69171.3490.67475773.5067966978$84.70$50.001749.2779.8550.00476794.0559801676$88.81$50.001861.70102.3456.17477669.0207897597$63.80$50.001488.0030.0050.00478723.6146810849$74.72$50.001164.3530.0050.00479950.4302359458$120.09$95.041468.7130.0050.00480511.4238874074$32.28$50.001713.4872.7050.00481754.5012101815$80.90$50.001636.7457.3550.00482559.4213329096$41.88$50.001518.0533.6150.00483660.4347888295$62.09$50.001561.5642.3150.00484510.5533796455$32.11$50.001947.64119.5364.764851106.9301627408$151.39$110.691784.9386.9950.00486797.1549995486$89.43$50.001697.3569.4750.004871022.7378811544$134.55$102.271870.27104.0557.03488641.6326712991$58.33$50.001526.5135.3050.00489811.8494397677$92.37$81.181538.5137.7050.00490925.2997968903$115.06$92.531437.2330.0050.00491605.7233831063$51.14$50.001667.7263.5450.00492735.4596029884$77.09$50.0011051.44140.2975.14493651.1878511399$60.24$50.001666.4963.3050.00494648.192631254$59.64$50.001969.46123.8966.95495612.2356945524$52.45$50.001500.1730.0350.00496677.4110736683$65.48$50.001894.22108.8459.42497681.9294522592$66.39$50.001407.6830.0050.00498930.6098707559$116.12$93.061475.8130.0050.00499539.1656494165$37.83$50.001286.7130.0050.00500826.0620006028$95.21$82.61

Mean Payment73.5554.22Mean Payment$73.48$63.71Standard Deviation35.808.54Standard Deviation34.225859863420.455908894Maximum Payment193.14101.57Maximum Payment$171.66$120.83Minimum Payment3050Min Payment$30.00$50.00Number of Overusage413163# of Overusage418159Probability of Overusage0.8260.326Prob of Overusage0.8360.318

Sheet3