Scribd
Upload
16 views4 pages

Book3 Whatif

Uploaded by

Aditya Kumar
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
16 views4 pages

Book3 Whatif

Uploaded by

Aditya Kumar
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Scenario Summary

Current Values: qty 200 qty 300


Changing Cells:
$B$3 100 100 100
Result Cells:
$B$8 $880.00 $880.00 $880.00
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: qty 200 qty 300
Changing Cells:
$B$3 100 200 300
Result Cells:
$B$8 $880.00 $1,760.00 $2,640.00
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.
What-If Analysis
Price $51.56
Qty 114
Total Revenue $5,858.59
Transport Cost $585.86
Item Cost $2,272.73
Total Cost $2,858.59
Profit $3,000.00

200
$3,000.00 5280
$3,000.00
100 2640
200 5280
300 7920
390 10296
300 350 390
7920 9240 10296

You might also like