Scenario Summary

Current Values: Max1 S1 S2 S3

Changing Cells:
$B$3 0 15000 8711.67699782 9800.63662255 10000
$B$9 0 17000 5361.03199866 6031.16099849 8027.52293578
$B$15 0 14000 1608.3095996 1809.34829955 2408.25688073
$G$3 0 16000 5361.03199866 6031.16099849 8027.52293578
$G$9 0 10000 8711.67699782 9800.63662255 10000
$G$15 0 12000 8711.67699782 9800.63662255 10000
Result Cells:
$K$2 ₹ 0.00 ₹ 7,880,000.00 ₹ 4,000,000.00 ₹ 4,500,000.00 ₹ 5,000,000.00
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.
 S4 S5 S6 S7 S8

10000 10000 10000 10000 10974.2268041

10321.1009174 12614.6788991 14908.2568807 16000 16432.9896907
3096.33027523 3784.40366972 4472.47706422 9166.66666667 14000
10321.1009174 12614.6788991 14908.2568807 16000 16000
10000 10000 10000 10000 10000
10000 10000 10000 10000 10974.2268041

₹ 5,500,000.00 ₹ 6,000,000.00 ₹ 6,500,000.00 ₹ 7,000,000.00 ₹ 7,500,000.00

Product 1 Product 4
Rate ₹ 50.00 Rate ₹ 120.00
QTY 0 QTY 0
Amt ₹ 0.00 Amt ₹ 0.00

Product 2 Product 5
Rate ₹ 80.00 Rate ₹ 145.00
QTY 0 QTY 0
Amt ₹ 0.00 Amt ₹ 0.00

Product 3 Product 6
Rate ₹ 60.00 Rate ₹ 130.00
QTY 0 QTY 0
Amt ₹ 0.00 Amt ₹ 0.00
Total ₹ 0.00

Product 1 15000
Product 2 17000
Product 3 14000
Product 4 16000
Product 5 10000
Product 6 12000