Scenario Summary

Current Values: Scenariu 1 Scenariu 2 Scenariu 3

Changing Cells:
dobanda anuala 5% 7% 7% 7%
suma lunara 200 200 200 200
suma start 100 100 200 300
Result Cells:
Luna 120 30892 34417 34617 34817
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.
Scenariu 4 Scenariu 5

7% 5%
200 200
500 100

35216 30892
dobanda anuala 5%
suma lunara 200
Parametrii de lucru
suma start 100

luna suma in banca

1 100
2 300
3 502
4 704
5 907
6 1110
7 1315
8 1521
9 1727
10 1934
11 2142
12 2351
13 2561
14 2772
15 2983
16 3196
17 3409
18 3623
19 3838
20 4054
21 4271
22 4489
23 4708
24 4927
25 5148
26 5369
27 5591
28 5815
29 6039
30 6264
31 6490
32 6717
33 6945
34 7174
35 7404
36 7635
37 7867
38 8100
39 8333
40 8568
41 8804
42 9040
43 9278
44 9517
45 9756
46 9997
47 10239
48 10481
49 10725
50 10970
51 11215
52 11462
53 11710
54 11959
55 12209
56 12459
57 12711
58 12964
59 13218
60 13473
61 13730
62 13987
63 14245
64 14504
65 14765
66 15026
67 15289
68 15553
69 15817
70 16083
71 16350
72 16619
73 16888
74 17158
75 17430
76 17702
77 17976
78 18251
79 18527
80 18804
81 19082
82 19362
83 19643
84 19925
 85 20208
86 20492
87 20777
88 21064
89 21351
90 21640
91 21931
92 22222
93 22515
94 22808
95 23103
96 23400
97 23697
98 23996
99 24296
100 24597
101 24900
102 25203
103 25508
104 25815
105 26122
106 26431
107 26741
108 27053
109 27365
110 27679
111 27995
112 28311
113 28629
114 28949
115 29269
116 29591
117 29914
118 30239
119 30565
120 30892
Scenario Summary
Current Values: Scenriu peimist Scenariu optimist Scenariu mediu
Changing Cells:
Venituri 50000 25000 100000 50000
Result Cells:
Profit 20000 10000 40000 20000
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.
 5000
10000
15000
20000
25000
30000
35000
40000
45000

0
Current Values:

Scenriu peimist
Profit

Scenariu optimist

Scenariu mediu
Profit
Venituri 50000
Cheltuieli 30000
Profit 20000
Scenario Summary
Current Values: Scenariu 1 Scenariu 2 Scenariu 3
Changing Cells:
$B$1 8.45% 8.45% 8.45% 8.45%
$B$2 € 40,000 € 40,000 € 40,000 € 50,000
$B$3 240 120 480 240
Result Cells:
$B$6 ($345.86) ($494.87) ($291.72) ($432.33)
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.
dobanda anula 8.45%
valoar credit € 40,000
perioda de rambursare 240

rata lunara ($345.86)

pret/noapt 1000

Nr personale per grup Reducere promotionala Pret per persoana Reducere fidelitate
<5 5% 950 8%
intre 5 si 10 12% 880 14%
intre 10 si 19 15% 850 18%
> 20 19% 810 22%
Pret per persona fidela
920
860
820
780