Scenario Summary

Current Values: Scenario A Scenario B Scenario C Scenario D

Changing Cells:
$C$3 60% 30% 60% 70% 100%
$D$6 2000 1800 2050 2200 2950
$C$8 105500 100000 115000 120000 125000
Result Cells:
$C$9 1494500 1080000 1545000 1860000 3775000
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.
 Given:
Total number of tricycles manufactured 2000
Tricycles sold in the market 60%

Number of Tricycles sold Selling Price per unit

Sold in open market 1200 2000
Sold in stockists 800 1500
Fixed Cost 105500
Total Profit 1494500

i. Proportion of tricycles sold in open market Total Profit

Given: 60% 1494500
20% 1094500
50% 1394500
65% 1544500
70% 1594500
90% 1794500

ii. Scenario A B
Percentage of tricycles sold in the market 0.3 0.6
Selling Price per unit in open market 1800 2050
Fixed Cost 100000 115000
 Cost Price per unit Profit per unit
1000 1000
1000 500
105500
1494500

C D
0.7 1
2200 2950
120000 125000