4.2. SIMULATION ANALYSIS

Define Assumption

To input assumption as below to the software.

ASSUMPTION	DISTRIBUTION WAY	PARAMETER	UNIT	VALUE
Unit Sales IELTS	Normal	Mean: 24 Std.Dev: 2.4		24
Inflation rate	Uniform	Minimum: 3.88% Likeliest: 4.31% Maximum: 4.74%	%	4.31%
Price of TESOL	Uniform	Minimum:281,200 Likeliest:312,500 Maximum:343,750	VND	312,500
Price of IELTS	Uniform	Minimum: 100,000 Likeliest: 111,111 Maximum: 122,222	VND	111,111
Rent cost per year	Normal	Mean: 960,000,000 Std.Dev:960,000,000	VND	960,000,000

please describe this table by your words