ExcelL2_C5_A3 - 1.64 1.62 1.60 6.50 PD-3698 Telescoping...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Scenario Summary Current Values: OriginalTarget LowSales HighSales Changing Cells: East 3.00% 2.00% 1.00% 3.00% West 4.50% 3.50% 1.50% 4.50% Ontario 6.50% 4.25% 2.75% 6.50% Quebec 5.50% 3.85% 2.50% 5.50% Result Cells: $H$18 82.43 81.27 80.12 82.43 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.
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Precision Design and Packaging Description Ontario Quebec West East Total PD-1140 Gaylord with lid 1.55 1.65 1.64 1.62 1.60 6.50 East 3.00% PD-2185 Premium Gaylord with lid 1.25 1.33 1.32 1.31 1.29 5.24 West 4.50% PD-1150 Gaylord bottom 0.75 0.80 0.79 0.78 0.77 3.15 Ontario 6.50% PD-1155 Gaylord lid 1.12 1.19 1.18 1.17 1.15 4.70 Quebec 5.50% PD-3695 Telescoping top and bottom 1.55 1.65
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 1.64 1.62 1.60 6.50 PD-3698 Telescoping bottom 1.67 1.78 1.76 1.75 1.72 7.01 PD-3699 Telescoping top 2.14 2.28 2.26 2.24 2.20 8.98 PD-4100 Additional lids for telescoping containers 2.25 2.40 2.37 2.35 2.32 9.44 PD-4200 "D" 4-piece container 2.11 2.25 2.23 2.20 2.17 8.85 PD-4415 "EO" Container 1.54 1.64 1.62 1.61 1.59 6.46 PD-5367 "EH" Container 0.88 0.94 0.93 0.92 0.91 3.69 PD-6418 "E" Container 0.78 0.83 0.82 0.82 0.80 3.27 PD-7459 Economy R.S.C. 1.11 1.18 1.17 1.16 1.14 4.66 PD-8854 Premium R.S.C. 0.95 1.01 1.00 0.99 0.98 3.99 Total 19.65 20.93 20.73 20.53 20.24 82.43 Proposed Sales Target for Canadian Distributor (in millions) Model Number 2010 Base Sales Target Assumptions...
View Full Document

Page1 / 2

ExcelL2_C5_A3 - 1.64 1.62 1.60 6.50 PD-3698 Telescoping...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online