Scenario Summary Current Values:
Buget 1
Buget 2
Changing Cells: $B$7 180 150 180 $B$8 215 200 215 $B$9 58 50 58 Result Cells: $B$12 202 255 202 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.
Buget economic
100 135 33 387
Bugetul familiei Cheltuieli
Venituri
Chirie Benzină Impozit Credite Mâncare Alte cumpărături Facturi telefon
300 50 20 75 100 135 33
Total cheltuieli Total economisit
713 387
Buget familial
1100
Column B
Column C
1250 1100
1000 750
lei
713
500 250
300
387
50 75 100 135 0 Row 2 Row 5 20 33 Row 8 Row 11
categorii
Column B
get familial
mn B
Column C
713
387
5 100 135
ow 8
33
Row 11
categorii
Column B
Buget 1
150 200 50
Page 4
Buget 2
180 215 58
Page 5
Buget economic
100 135 33
Page 6