Nume Produs Monitor HDD Tastatura Mouse media aritmetica simpla

Pret in lei 9750000 9500000 9250000 9125000 9406250

Pret in euro Cantitate 250 150 15 12 106.75

3 5 7 9 suma totala

-250 -200 -150 -50 30 1 80 150 200

PRAG 31 81 151

-250 -200 -150 -50 -50 -30 10 prag de rentabilitate 150 250 300 350 400

Valoarea totala a stocului Curs de referinta 750 750 105 108 1713

39000 38000 37000 36500

Valoare intrare Rata dobanzii Nr. Rate JHGKH

5% 48 8684.591188

Rata lunara

200.00 lei

Scenario Summary
Current Values: SCENARIU1 2

Changing Cells: $B$3 6% 5% 6% $B$4 60 48 60 Result Cells: $B$8 167.90 lei 200.00 lei 167.90 lei 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.

Valoare intrare Rata dobanzii Nr. Rate JHGKH

6% 60 8684.591188

Rata lunara

167.90 lei