Curriculum Resource Allocation Optimization Spreadsheet

Develop a sophisticated spreadsheet model that calculates optimal resource allocation across different academic departments, considering factors like student enrollment, course complexity, instructor availability, and budget constraints. Implement Monte Carlo simulation using Google Sheets' advanced statistical functions to predict potential budget scenarios and resource needs. Create a dynamic pivot table interface that allows administrators to instantly visualize resource distribution and identify potential inefficiencies. Include automated scenario modeling with at least three different budget projection algorithms.