Using Crystal Ball extension, or any Excel formulas, develop a 3-year financial analysis for the following data given:

Sales volumes in the first year is estimated to be 100,000 Units and is projected to grow at a rate that is normally distributed with a mean of 7% per year and a standard deviation of 4%.

The selling price is $10 (initial-year 0), and the price increase is normally distributed with a mean of $0.5 and standard deviation of $0.05 each year.

Per unit variable costs are $3 (initial-year 0), and annual fixed costs are $200,000(initial-year 0).

Per-unit costs are expected to increase by an amount normally distributed with a mean of 5% per year and standard deviation of 2%.

Fixed costs are expected to increase following a normal distribution with a mean of 10% per year and standard deviation of 3%.

What's the average 3-year profit based off this info?