Scenario Summary

Current Values: case a case b case c case d

Changing Cells:
$B$1 75,000 87,000 61,500 64,500 84,750
$B$3 14,000 15,400 16,100 12,460 12,320
$B$4 8,500 9,350 9,775 6,885 7,480
$B$5 5,500 6,050 6,325 4,455 4,840
$B$6 6,500 2,200 7,475 5,265 5,720
$B$7 5,000 5,500 5,750 4,050 4,400
$B$8 2,000 2,200 2,300 1,620 1,760
$B$9 800 880 920 648 704
$B$10 1,000 1,100 1,150 810 880
$B$11 800 880 920 648 704
$B$12 1,800 1,980 2,070 1,458 1,584
$B$13 2,000 2,200 2,300 1,620 1,760
$B$14 4,800 5,280 5,520 3,888 4,224
$B$15 7,500 8,250 8,625 6,075 6,600
Result Cells:
$B$16 60,200 60,200 69,230 48,424 52,272
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.
Monthly Income 75,000

Rent 14,000
Travel 8,500
Food 5,500
Shopping 6,500
Going Out 5,000
Electricity 2,000
Phone 800
Gas 1,000
Water 800
wifi 1,800
charity 2,000
sons education 4,800
other expenses 7,500
monthly expenses 60,200