Scribd
Upload
15 views

Scenario Manager

The document outlines different scenarios for changing cell values in a spreadsheet model and analyzing the resulting values. It provides current and changing cell values for scenarios with quantities of 200, 2000, and 4000 as well as a scenario summary showing calculations for total revenue, costs, and profit with a quantity of 4000.

Uploaded by

richardhuds2107
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
15 views

Scenario Manager

The document outlines different scenarios for changing cell values in a spreadsheet model and analyzing the resulting values. It provides current and changing cell values for scenarios with quantities of 200, 2000, and 4000 as well as a scenario summary showing calculations for total revenue, costs, and profit with a quantity of 4000.

Uploaded by

richardhuds2107
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Scenario Summary

Current Values: QTY 200 QTY 2000


Changing Cells:
$C$5 2000 2000 2000
$C$10 37600 37600 2000
Result Cells:
$E$13
$F$13
$G$13
$H$13
$I$13
$J$13
$K$13
$L$13
$M$13
$N$13
$E$14
$F$14
$G$14
$H$14
$I$14
$J$14
$K$14
$L$14
$M$14
$N$14
$E$15
$F$15
$G$15
$H$15
$I$15
$J$15
$K$15
$L$15
$M$15
$N$15
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
Scenario Summary
Current Values: for 4000
Changing Cells:
$C$5 4000 4000
Result Cells:
$E$13
$F$13
$G$13
$H$13
$I$13
$J$13
$K$13
$L$13
$M$13
$N$13
$E$14
$F$14
$G$14
$H$14
$I$14
$J$14
$K$14
$L$14
$M$14
$N$14
$E$15
$F$15
$G$15
$H$15
$I$15
$J$15
$K$15
$L$15
$M$15
$N$15
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
Price 32
Quantity 4000 37600
Total Revenue 128000 700 37600
Transport cost 12800 700 37600
Item cost 20000 800 37600
Total cost 32800 900 37600
Profit 37600 1000 37600

You might also like