Service

Ground
3Day
2Day
Overnight
Priority Overnight
Total

Base Rate
Packages
$
8.00
14,000,000
$
10.25
9,000,000
$
16.00
7,000,000
$
100.00
23,000,000
$
24.75
800,000

Revenue
Err:509
Err:509
Err:509
Err:509
Err:509
Err:508

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount_LO
6650
3650
Monthly_Income
30000
25000
Total_Exp
23350
21350
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.

anging cells at
g cells for each

promotion

New Company

original data

promotion2

30000
7000
700
2500
2000
6000
2000
1000
2000
150

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

6650
30000
23350

12350
35000
22650

3650
25000
21350

6150
30000
23850

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount_LO
6650
3650
Total_Exp
23350
21350
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.

promotion

30000
7000
700
2500
2000
6000
2000
1000
2000
150
6650
23350

New Company

original data

promotion2

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

12350
22650

3650
21350

6150
23850

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount_LO
6650
3650
Total_Exp
23350
21350
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.

promotion

30000
7000
700
2500
2000
6000
2000
1000
2000
150
6650
23350

New Company

original data

promotion2

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

12350
22650

3650
21350

6150
23850

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount_LO
6650
3650
Total_Exp
23350
21350
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.

promotion

30000
7000
700
2500
2000
6000
2000
1000
2000
150
6650
23350

New Company

original data

promotion2

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

12350
22650

3650
21350

6150
23850

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount_LO
6650
3650
Total_Exp
23350
21350
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.

promotion

30000
7000
700
2500
2000
6000
2000
1000
2000
150
6650
23350

New Company

original data

promotion2

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

12350
22650

3650
21350

6150
23850

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount
6650
3650
Total_Exp
23350
21350
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.

promotion

30000
7000
700
2500
2000
6000
2000
1000
2000
150
6650
23350

New Company

original data

promotion2

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

12350
22650

3650
21350

6150
23850

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount
6650
3650
Total_Exp
23350
21350
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.

promotion

30000
7000
700
2500
2000
6000
2000
1000
2000
150
6650
23350

New Company

original data

promotion2

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

12350
22650

3650
21350

6150
23850

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount
6650
3650
Total
23350
21350
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.

promotion

30000
7000
700
2500
2000
6000
2000
1000
2000
150
6650
23350

New Company

original data

promotion2

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

12350
22650

3650
21350

6150
23850

Scenario Summary
Current Values:

ORIGINAL

Changing Cells:
Monthly_Income
30000
25000
Rent
7000
7000
Travel
700
700
Food
2500
2500
Shopping
2000
2000
Going_Out
6000
4000
Electricity
2000
2000
Phone
1000
1000
Gas
2000
2000
Water
150
150
Result Cells:
Amount
6650
3650
manisha
23350
21350
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.

promotion

30000
7000
700
2500
2000
6000
2000
1000
2000
150
6650
23350

New Company

original data

promotion2

35000
7000
1500
2500
2000
4500
2000
1000
2000
150

25000
7000
700
2500
2000
4000
2000
1000
2000
150

30000
7000
700
2500
2500
6000
2000
1000
2000
150

12350
22650

3650
21350

6150
23850

Monthly Income

Rent
Travel
Food
Shopping
Going Out
Electricity
Phone
Gas
Water

Total Expenses
Amount Left Over

30000

7000
700
2500
2000
6000
2000
1000
2000
150

23350
6650

Inputs
Cost of House
Down Payment
Interest Rate
Repayment Years
Payments per year

$ 222,788.22
$ 20,000.00
4.00%
15
12

Outputs
Amount Borrowed
Monthly rate
# Payment Periods
Monthly payment

$ 202,788.22
0.33%
180
$1,500.00

2000000.00