Professional Documents
Culture Documents
Changing Cells:
$B$4 5.00 kn 7.00 kn 5.00 kn 8.00 kn
$B$5 5.50 kn 6.00 kn 5.50 kn 9.00 kn
$C$8 7 7 7 7
$D$8 6 6 6 6
$E$8 10 10 10 10
$F$8 4 4 4 4
$C$9 6 6 6 6
$D$9 9 9 9 9
$E$9 15 15 15 15
$F$9 7 7 7 7
$C$10 450.00 kn 450.00 kn 450.00 kn 450.00 kn
$D$10 320.00 kn 320.00 kn 320.00 kn 320.00 kn
$E$10 480.00 kn 480.00 kn 480.00 kn 480.00 kn
$F$10 280.00 kn 280.00 kn 280.00 kn 280.00 kn
$C$14 56 56 56 56
$D$14 60 60 60 60
$E$14 40 40 40 40
$F$14 80 80 80 80
Result Cells:
$C$17 67,442.00 kn 63,480.00 kn 67,442.00 kn 55,900.00 kn
$C$15 21,392.00 kn 20,440.00 kn 21,392.00 kn 19,040.00 kn
$D$15 14,430.00 kn 13,440.00 kn 14,430.00 kn 11,460.00 kn
$E$15 13,900.00 kn 12,800.00 kn 13,900.00 kn 10,600.00 kn
$F$15 17,720.00 kn 16,800.00 kn 17,720.00 kn 14,800.00 kn
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.
cijena sata rada 5.00 kn
jedinina cijena materijala 5,5
Ormar Krevet
Potrebni sati rada po komadu 7 6
Potrebne koliine materijala po komadu 6 9
Jedinina prodajna cijena 450.00 kn 320.00 kn
Troak rada po komadu 35.00 kn 30.00 kn
Tropak materijala po komadu #VALUE! #VALUE!
Dobit po komadu #VALUE! #VALUE!
Koliina proizvedenih komada 56 60
ukupna dobit po svakom tipu proizvoda #VALUE! #VALUE!