Scenario Summary

Current Values: 200 Qty 300 Qty 400 Qty

Changing Cells:
Qty 400 200 300 400
Result Cells:
Profit $3,520.00 $1,760.00 $2,640.00 $3,520.00
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: 200 Qty 300 Qty 400 Qty
Changing Cells:
Qty 100 200 300 400
Result Cells:
Profit $880.00 $1,760.00 $2,640.00 $3,520.00
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 $95.00
Qty 200
Total Revenue $19,000.00
Transport Cost $1,900.00
Item Cost $4,000.00
Total Cost $5,900.00
Profit $13,100.00