Spreadsheet: 130717d1322544389-what-if-excel-help
Sheet: Scenario Summary

 | 24392.14079499283 |  |  |  | 1.245388430324638e+158 | 1.245388430324638e+158 | 1.245388430324638e+158 | 1.245388430324638e+158 | 1.245388430324638e+158 | 1.245388430324638e+158 | 1.245388430324638e+158 | 1.245388430324638e+158
 | Scenario Summary |  |  |  | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283
 | 24392.14079499283 |  | Current Values: | Low sales growth, Slow change | Medium sales growth, Slow change | High sales growth, Slow change | Low sales growth, Moderate change | Medium sales growth, Moderate change | High sales growth, Moderate change | Slow sales growth, Fast Change | Medium sales growth, Fast change | Fast sales growth, Fast change
 | 24392.14079499283 |  |  | Created by [NAME] on 11/28/2011 | Created by [NAME] on 11/28/2011 | Created by [NAME] on 11/28/2011 | Created by [NAME] on 11/28/2011 | Created by [NAME] on 11/28/2011 | Created by [NAME] on 11/28/2011 | Created by [NAME] on 11/28/2011 Modified by [NAME] on 11/28/2011 | Created by [NAME] on 11/28/2011 | Created by [NAME] on 11/28/2011
 | Changing Cells: |  |  |  | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283
 | 24392.14079499283 | $C$25 | 0.04 | -0.04 | 0.04 | 0.1 | -0.04 | 0.04 | 0.1 | -0.04 | 0.04 | 0.1
 | 24392.14079499283 | $C$26 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5
 | 24392.14079499283 | $D$26 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5
 | 24392.14079499283 | $E$26 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5
 | 24392.14079499283 | $F$26 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5
 | 24392.14079499283 | $G$26 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5
 | 24392.14079499283 | $C$27 | 0.2 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25
 | 24392.14079499283 | $D$27 | 0.2 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22
 | 24392.14079499283 | $E$27 | 0.2 | 0.23 | 0.23 | 0.23 | 0.21 | 0.21 | 0.21 | 0.19 | 0.19 | 0.19
 | 24392.14079499283 | $F$27 | 0.2 | 0.22 | 0.22 | 0.22 | 0.19 | 0.19 | 0.19 | 0.16 | 0.16 | 0.16
 | 24392.14079499283 | $G$27 | 0.2 | 0.21 | 0.21 | 0.21 | 0.17 | 0.17 | 0.17 | 0.13 | 0.13 | 0.13
 | 24392.14079499283 | $C$28 | 0.2 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15
 | 24392.14079499283 | $D$28 | 0.2 | 0.14 | 24392.14079499283 | 24392.14079499283 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12
 | 24392.14079499283 | $E$28 | 0.2 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.09 | 0.09 | 0.09
 | 24392.14079499283 | $F$28 | 0.2 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.06 | 0.06 | 0.06
 | 24392.14079499283 | $G$28 | 0.2 | 0.11 | 0.11 | 0.11 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 0.03 | 0.03 | 0.03
 | 24392.14079499283 | $C$29 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1
 | 24392.14079499283 | $D$29 | 0.2 | 0.12 | 0.12 | 0.12 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 0.16 | 0.16 | 0.16
 | 24392.14079499283 | $[NAME] | 0.2 | 0.14 | 24392.14079499283 | 24392.14079499283 | 0.18 | 0.18 | 0.18 | 0.22 | 0.22 | 0.22
 | 24392.14079499283 | $F$29 | 0.2 | 0.16 | 0.16 | 0.16 | 0.22 | 0.22 | 0.22 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283
 | 24392.14079499283 | $G$29 | 0.2 | 0.18 | 0.18 | 0.18 | 0.26 | 0.26 | 0.26 | 0.34 | 0.34 | 0.34
 | Result Cells: |  |  |  | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283
 | 24392.14079499283 | $G$32 | 24392.14079499283 | -155574.949238882 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283
 | 24392.14079499283 | $G$33 | 24392.14079499283 | 681049.753071131 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283
 | 24392.14079499283 | $G$34 | 0 | 987039.580099 | 0 | 0 | 24392.14079499283 | 0 | 0 | 24392.14079499283 | 0 | 0
 | Notes:  Current Values column represents values of changing cells at |  |  |  | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283
 | time Scenario Summary Report was created.  Changing cells for each |  |  |  | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283 | 24392.14079499283
 | scenario are highlighted in gray.