Book 11
Book 11
Book 11
Column1 Column2
an dest
smita amr amr
NOP TC
3 75000
5 60000
4 60000
No of persons 4
TC 25000
total exp 100000
Scenario Summary
Current Values: 1st 2nd 3rd 4th
Changing Cells:
$B$1 12 10 11 13 14
$B$2 15000 15000 15000 15000 15000
$B$3 5 3 4 5 6
Result Cells:
profit 50000 50000 50000 65000 65000
revenue 180000 150000 165000 195000 210000
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.
Price per bottle 10 P 12
demand -5033149800 D 7857.143
unit cost 3 U 5
fixed cost 45000 F 45000
revenue -50331498000 R 94285.71
variable cost 10000 VC 10000
PROFIT -35232103600 PROFIT 39285.71