$($Please fill in all the blanks using numbers or excel square numbers $)$What is the distribution of annual net profit and the risk of losing money over a year?

Click the icon to view a sample of $50$ simulation trial results.

Say the values of the number of tickets sold, fixed cost per performance, and performances per year are entered in cells B$3,$ B$4,$ and B$5,$ respectively, the cost of a seat for the $$70$ seats, the $$55$ seats, and the $$30$ seats are entered

in cells A$8,$ A$9,$ and A$10,$ respectively, the number of seats available for the $$70$ seats, the $$55$ seats, and the $$30$ seats are entered in cells B$8,$ B$9,$ and B$10,$ respectively, and the number of seats sold for the $$70$ seats, the $$55$

seats, and the $$30$ seats are entered in cells C$8,$ C$9,$ and C$10,$ respectively. Then, for the Monte Carlo simulation, the number of $$70$ seats sold is randomly generated using the Excel formula

ROUND$($IF$($B$3>=,,IF(B3,{0\mathrm{.}5}^{**}((B)-C),(50\%+25\%**RAND(){)}^{**}(B))),0),$ the number of $$55$ seats sold is $,$ and the number of $$30$ seats sold is $).$ The fixed cost per

$($Type whole numbers. Use ascending order.$)$