1

2
3
4
5
6
7
8

Den. Mat. Prime/produse

finite
Stoc iniial
Intrri
Stoc iniial + intrri (1+2)
Baghet franuzeasc 300g
Cornuri cu lapte 80 g
Covrigi oprii 80g
Pine alb 600g
Pine TOAST 400g

Specialiti franzelrie 400g

10
11
12
13
14

Total consum 4-9

Stoc final (3-10)scriptic
Stoc faptic
Diferene pozitive
Diferene negative

Nr. Crt.

Denumirea materiei prime

UM

Cantitatea

Cantitatea

Cantitatea

Cantitatea

1
2
3
4
5
6
7
8
9
10
11
12

Fin tip 480

Fin tip 650
Ap
Drojdie
Sare
Ameliorator Tigris Blue
Margarin Argenta
Lapte
Susan
Zahr
Ameliorator Easy
Carbonat de amoniu
Aluat
Soluie pentru oprit
Ap
Carbonat de Na
Semine de mac
Pierderi de fabricaie
Numr de buci

kg
kg
l
kg
kg
kg
kg
l
kg
kg
kg
kg

10
0
6.5
0.3
0.2
0.05
0
0
0
0
0
0
17.05

0
100
22
3
1.5

100

0
100
60
1.4
1.5

5
30
0.1
5
0
0
166.6

0.4
155

163

130
1624

100
1.3
1.5
121
1512

127
212

Nr. Crt.

13
14
15

Fabricaie

Fin T480

Fin T650

Buc

5280
10000
15280
3863.636364

300
20000
20300

17000
1000
2150
35000
1000
4750

Drojdie

500
500
1000
115.909091
61.576355 1.84729064
142.1957672
1.42195767
16509.434 231.132075
312.5
9.375
1409.495549

Sare
300
100
400
77.2727273
0.92364532
2.13293651
247.641509
4.0625

56.379822

5415.32768
9864.67232
10000

16883.51 416.065237 332.033319

3416.4897 583.934763 67.9666815
3000
570
69
416.48968 13.9347633
-135.3276798
-1.0333185
Baghet
Cornuri cu
Covrigi
Pine alb
franuzeasc
lapte 80 g oprii 80 g
600g
300g

l
kg
kg
pf/kg
buc.

13
44

51
1
1.5

0.5

Amel. T.
Blue
50
50
19.318182

Marg. Arg.
500
100
600

Lapte
50
50

Susan

Zahr

50
30
80

Amel.
Easy
35
50
85

3.078817734 18.47291 0.061576 3.078818

1.421957672
0.710979
1.5625

Carb. De
Amoniu
5

Carb. De
Na
5

Mac
10
10

0.568783 1.848545 2.132937

4.6875
56.37982196

70.47478 84.56973

20.880682 65.56809736 18.47291 0.061576 74.26457 84.56973 0.568783 1.848545 2.132937

29.119318 534.4319026 31.52709 4.938424 5.735426 0.430267 4.431217 3.151455 7.867063
30
540
60
10
6
1
3
2
5
1.431217 1.151455 2.867063
-0.880682 -5.56809736 -28.4729 -5.06158 -0.26457 -0.56973
Pine
Specialiti
TOAST
franzelrie
400g
400g
Cantitatea

Cantitatea

0
100
58
3
1.3
0.5
1.5

100
54
4

5
6
164.3

173

128
320

135
337