7/17/2019 Ch 7 Data Table and Scenario Manager

http://slidepdf.com/reader/full/ch-7-data-table-and-scenario-manager 1/3

Examples of Data Tables

Number of units sold 50 One-input Data Table

Revenue AT Income

Sales price/unit $11 550 $30

  Revenue $550 50 $550 $30

100 $1,100 $0

!urc"ase price/unit $10 150 $1,50 $#0

  ost of %oods sold $500 &00 $&,&00 $1&0

&50 $&,'50 $150

(efore)ta* income $50 300 $3,300 $1+0

Income ta* -0. $&0

  After)ta* income $30

Two-input Data Table

$30 10 11 1&

50 $0 $30 $0

100 $0 $0 $1&0

150 $0 $#0 $1+0

&00 $0 $1&0 $&-0

&50 $0 $150 $300

300 $0 $1+0 $30

7/17/2019 Ch 7 Data Table and Scenario Manager

http://slidepdf.com/reader/full/ch-7-data-table-and-scenario-manager 2/3

13 1-

$#0 $1&0

$1+0 $&-0

$&'0 $30

$30 $-+0

$-50 $00

$5-0 $'&0

7/17/2019 Ch 7 Data Table and Scenario Manager

http://slidepdf.com/reader/full/ch-7-data-table-and-scenario-manager 3/3

Scenario Summary

urrent alues !essimistic 2ptimistic

Changing Cells:

Sales 100 50 1&5

SPrice $1& $11 $13Result Cells:

Reenue $1,&00 $550 $1,&5

!T"ncome $1&0 $30 $&&5

Notes urrent alues column represents values of c"an%in% cells at

time Scenario Summar Report 4as created "an%in% cells for eac"

scenario are "i%"li%"ted in %ra