e. Optional extra credit: Sam Kenney is not happy with the new profit of $25,000. He wants even more profit; now he wants $35,000 profit. Repeat your Excel model with a current profit of $25,000, a cost of material (supply chain) of $165,000 and a desirable profit of $35,000 (replace the above completed table in the space below with the new values) to see the two new strategies.
	Current Situation	percent	Supply Chain Strategy	percent increase or decrease	Sales strategy	percent increase or decrease
Sales	$250,000	100%
Cost of material (supply chain)	$165,000	66%
Other production cost	$30,000	12%
Fixed cost	$30,000	12%
Current profit	$25,000	10%
Desirable profit	$35,000