RATE 20

HOURS 8

Total payable 160

hours Total payable
160
3 60
9 180
4 80
1 20
6 120
2 40
7 140
Amount 5000
Year 3
Interest rate 5

Interest value 750

Maturity amount 5750 INTEREST RATE

5750 2 7 5
6 5600 7100 6500
2 5200 5700 5500
YEAR 1 5100 5350 5250
3 5300 6050 5750
5 5500 6750 6250
 8
7400
5800
5400
6200
7000
AMOUNT 1000
RATE 5%
YEAR 3

MAT 1150
Scenario Summary
Current Values: plan 1 plan 2 plan 3
Changing Cells:
$G$2 11000 10000 11000 11500
$G$3 4500 5000 5500 4000
$G$4 12000 12000 12000 12300
$G$5 1000 1000 300 100
$G$6 500 500 250 600

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: plan 1 plan 2 plan 3
Changing Cells:
$G$2 11000 10000 11000 11500
$G$3 4500 5000 5500 4000
$G$4 12000 12000 12000 12300
$G$5 1000 1000 300 100
$G$6 500 500 250 600
Result Cells:
$E$10 21000 21000 21000 21000
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: plan 1 plan 2 plan 3
Changing Cells:
$G$2 11000 10000 11000 11500
$G$3 4500 5000 5500 4000
$G$4 12000 12000 12000 12300
$G$5 1000 1000 300 100
$G$6 500 500 250 600
Result Cells:
$E$10 21000 21000 21000
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.
INCOME Advertising Expense
SALES 40000 TV Adds 11000
PROFIT 10000 Newspaper 4500
Magazines 12000
Banner/Poster 1000
total 50000 Field Campeign 500
total 29000

saving 21000