[Cpaz]

Forgive me, as I know I'm being a nit here, but what's accounting for the variance when recalcing each time? I somehow get that the sheet is calculating different scenarios even if you play it the same way but can anyone go into it a bit more? The simulated results must be changing the finish distributions, right?

Thanks.