Resumo do cenrio

Valores atuais:

Excelente

Razovel

Pssimo

Clulas variveis:
$B$2
10%
30%
10%
10%
$B$3
20%
50%
30%
20%
$B$4
0%
20%
100%
0%
$B$5
0%
15%
10%
0%
Clulas de resultado:
$A$8 China
China
China
China
$B$8 1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00
$C$8 1,100,000.00 1,300,000.00 1,100,000.00 1,100,000.00
$D$8 1,300,000.00 1,800,000.00 1,400,000.00 1,300,000.00
$E$8 1,300,000.00 2,000,000.00 2,400,000.00 1,300,000.00
$F$8 1,300,000.00 2,150,000.00 2,500,000.00 1,300,000.00
Observaes: A coluna Valores atuais representa os valores das clulas
variveis no momento em que o Relatrio de Resumo do Cenrio foi criado.
As clulas variveis para cada cenrio esto destacadas em cinza.

Ms
Fev
Mar
Abr
Mai

China
India
Brasil

Indice

Jan
Fev
Mar
Abr
Mai
1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00 1,000,000.00
800,000.00
800,000.00
800,000.00
800,000.00
800,000.00
5,000,000.00 5,000,000.00 5,000,000.00 5,000,000.00 5,000,000.00