Please help?

Trial	NPV
1	49575
2	28569
3	26048
4	33091
5	35148
6	43320
7	22805
8	27075
9	41548
10	37637
11	36632
12	53416
13	21729
14	43221
15	47881
16	38289
17	34390
18	24814
19	26802
20	32148
21	30124
22	36282
23	39013
24	35052
25	51075
26	27907
27	47518
28	43379
29	36012
30	45136
31	31495
32	28874
33	24019
34	34393
35	41618
36	31287
37	23528
38	43025
39	39549
40	48406
41	23533
42	45957
43	39817
44	23011
45	21196
46	42814
47	38584
48	36264
49	42122
50	30290

A surgery center specializes in high-risk cardiovascular surgery. The center needs to forecast its profitability over the next three years to plan for capital growth projects. Find the distribution of the net present value of profit over the three-year horizon and analyze the summary statistics using 50 trials. Summarize your conclusions. Use a discount rate of 5%. Click here to view the descriptions of the model. Click here to view a sample of 50 simulation trial results. Set up a spreadsheet model and calculate the net present value for the profits in thousands of dollars using the minimum for uncertain values with uniform distributions, the mean for uncertain values with normal distributions, and the most likely values for uncertain values with triangular distributions. The net present value is $ thousand. (Round to the nearest thousand dollars as needed.) Model description For the first year, the anticipated number of patients served is uniform between 1,300 and 1,700 . The growth rate for subsequent years is triangular with parameters (5%,8%,9%), and the growth rate for year 2 is independent of the growth rate for year 3 . Average billing is normal with mean of $150,000 and standard deviation $10,000. However, because of managed care, the center collects only 25% of billings. Variable costs for supplies and drugs are calculated to be 11% of billings. Fixed costs for salaries, utilities, and so on will amount to $20,000,000 in the first year and the annual increase in fixed costs is uniform between 4% and 6% and independent of other years