Scenario Summary

Current Values: SCENE 1 SCENE 2 SCENE 3

Created by HP on 27- Created by HP on 27- Created by HP on 27-
08-2022 08-2022 08-2022
Changing Cells:
$F$2 12000 10000 12000 11000
$F$3 3000 3000 2500 2900
$F$4 2500 2500 5000 3600
$F$5 4500 3500 4500 4550
$F$6 1000 1000 1000 1200
$F$7 600 1300 600 1100
Result Cells:
$C$11 16400 18700 14400 15650
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 EXPENSES
SALARY 20000 FOOD 12000
BUSINESS 15000 MOBILE 3000
INVESTMENT 5000 ELECTRICITY 2500
EDUCATION 4500
RENT 1000
TRAVEL 600
TOTAL 40000 23600

SAVINGS 16400