Scenario Summary

Current Values:

Changing Cells:
$L$3

0.34

cv

0.34

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.

Week
Prod A, Market 1
Prod A,Market
2
Prod B,Market 1
Product B,Market 2
Prod A
Prod B

Week
Prod A
Mkt 1
Prod A
Mkt 2
Prod B
Mkt 1
Prod B
Mkt 2
Prod A
Cntrl
Prod B
Cntrl

1
33
46
0
2

2
45
35
2
4

3
37
41
3
0

4
38
40
0
0

5
55
26
0
3

6
30
48
1
1

7
18
18
3
0

79
2

80
6

78
3

78
0

81
3

78
2

36
3

1
33

2
45

3
37

4
38

5
55

6
30

7
18

46

35

41

40

26

48

18

79

80

78

78

81

78

36

8
58
55
0
0
113
0

8
58
55
0
0
113
0

AVG
39.25
38.63
1.13
1.25
77.88
2.38

STD
13.18
12.05
1.36
1.58
20.71
1.92

CV
0.34

Avg. Inven % Dec