P(N)= [c(n,1)+3*c(n,2)+3*c(n,3)+c(n,4)]/[n^4] where C(N,k) is the number of combinations.I guess the volatility of the simulation might correctly reflects the large variation of the underline uniform distribution, not necessarily the Excel's problem.