Resumen del escenario

Valores actuales: PRECIO-BASE PRECIO_BASE2 PRECIO_BASE3

Celdas cambiantes:
$D$7 S/. 1,500.00 S/. 1,500.00 S/. 1,550.00 S/. 1,600.00
$E$7
$D$8 S/. 254.50 S/. 254.50 S/. 304.50 S/. 354.50
$E$8
$D$9 S/. 125.00 S/. 125.00 S/. 175.00 S/. 225.00
$E$9
$D$10 S/. 98.50 S/. 98.50 S/. 148.50 S/. 198.50
$E$10
$D$11 S/. 650.00 S/. 650.00 S/. 700.00 S/. 750.00
$E$11
Celdas de resultado:
$F$7 S/. 7,500.00 S/. 7,500.00 S/. 7,750.00 S/. 8,000.00
$F$8 S/. 763.50 S/. 763.50 S/. 913.50 S/. 1,063.50
$F$9 S/. 500.00 S/. 500.00 S/. 700.00 S/. 900.00
$F$10 S/. 197.00 S/. 197.00 S/. 297.00 S/. 397.00
$F$11 S/. 3,250.00 S/. 3,250.00 S/. 3,500.00 S/. 3,750.00
Notas: La columna de valores actuales representa los valores de las celdas cambiantes
en el momento en que se creó el Informe resumen de escenario. Las celdas cambiantes de
cada escenario se muestran en gris.
 PRECIO_BASE4

S/. 1,650.00

S/. 404.50

S/. 275.00

S/. 248.50

S/. 800.00

S/. 8,250.00
S/. 1,213.50
S/. 1,100.00
S/. 497.00
S/. 4,000.00
ADMINISTRAR ESCENARIOS

CÓDIGO CANTIDAD PRODUCTO PRECIO UNITARIO SUBTOTAL

A01 5 TELEVISOR S/. 1,500.00 S/. 7,500.00
A02 3 LICUADORA S/. 254.50 S/. 763.50
A03 4 PLANCHA S/. 125.00 S/. 500.00
A04 2 CAFETERAS S/. 98.50 S/. 197.00
A05 5 LUSTRADORAS S/. 650.00 S/. 3,250.00
HERRAMIENTA SOLVER

CÓDIGO CANTIDAD PRODUCTO PRECIO UNITARIO SUBTOTAL

A01 4 TELEVISOR S/. 1,500.00 S/. 6,000.00
A02 2 LICUADORA S/. 254.50 S/. 509.00
A03 4 PLANCHA S/. 125.00 S/. 500.00
A04 6 CAFETERAS S/. 98.50 S/. 591.00
A05 6 LUSTRADORAS S/. 650.00 S/. 3,900.00

TOTAL S/. 11,500.00

PRESUPUESTO S/. 11,500.00