Specificare

Piept de pui
Cartofi
Ulei
Condimente
Rosii
Castraveti
Ceapa
Ridichi
Lamaie
Chifle
Carne Vita
Ardei gras multicolor
Ulei
Condimente
Fin
Morcov
Ceapa
Smntn
Lamaie
Chifle
elin
Capsuni
Smantana
Crema de branza
Zahar
Esenta de vanilie
Ananas

UM
Kg
Kg
L
Kg
Kg
Kg
Kg
Kg
Kg
Buc
Kg
Kg
L
Kg
Kg
Kg
Kg
kg
Kg
Buc
kg
kg
Kg
Kg
Kg
buc
Kg

CMZ
0.300
0.250
0.020
0.005
0.050
0.050
0.030
0.030
0.010
2.000
0.200
0.010
0.020
0.005
0.005
0.015
0.030
0.025
0.010
2.000
0.020
0.120
0.030
0.020
0.020
0.005
0.050

Nr
clienti
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65
65

T
2
30
30
30
5
5
30
5
30
30
2
5
30
30
30
5
30
3
30
30
30
3
3
3
30
30
3

Nr
aprov
15
1
1
1
6
6
1
6
1
1
15
6
1
1
1
6
1
10
1
1
1
10
10
10
1
1
10

Pranz
Stoc Curent
Pret achizitie
Timp de
lei/UM
siguranta(zile)
Cant
Val
15
585
8775
3
0.6
487.5
292.5
3
3.5
39
136.5
3
13
9.75
126.75
3
5
97.5
487.5
3
4
97.5
390
3
1
58.5
58.5
3
2
58.5
117
3
1.5
19.5
29.25
3
0.5
3900
1950
3
17
390
6630
3
8
19.5
156
3
3.5
39
136.5
3
13
9.75
126.75
3
1.5
9.75
14.625
3
1
29.25
29.25
3
1
58.5
58.5
3
10
48.75
487.5
3
4
19.5
78
3
0.5
3900
1950
3
4
39
156
3
13
234
3042
3
10
58.5
585
3
13
39
507
3
2.5
39
97.5
3
0.5
9.75
4.875
3
9
97.5
877.5
3

Specificare
Oua
Bacon
Ceapa
Cartofi
Patrunjel
Condimente
Ulei

Specificare
Somon
Brocoli
Lamaie
Condimente
Condimente Exotic
Cascaval
Muschi de porc
Ardei Rosu

UM
Buc
Kg
Kg
Kg
Buc
Kg
L

UM
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Buc

CMZ
2
0.025
0.025
0.100
0.5
0.005
0.010

CMZ
0.150
0.125
0.005
0.005
0.003
0.075
0.075
0.025

Nr
clienti
65
65
65
65
65
65
65

Nr
clienti
65
65
65
65
65
65
65
65

T
5
6
30
30
30
30
30

T
5
6
30
30
30
5
5
5

Nr
aprov
6
5
1
1
1
1
1

Mic dejun
Stoc Curent
Pret achizitie
Timp de
lei/UM
siguranta(zile)
Cant
Val
0.6
3900
2340
3
17
48.75
828.75
3
1.5
48.75
73.125
3
0.6
195
117
3
1
975
975
3
13
9.75
126.75
3
3.5
19.5
68.25
3

Nr
aprov
6
5
1
1
1
6
6
6

Cina
Pret achizitie
lei/UM
53
17.6
1.5
13
15
25
19
8

Stoc Curent
Timp de
siguranta(zile)
Cant
Val
292.5
15502.5
3
243.75
4290
3
9.75
14.625
3
9.75
126.75
3
5.85
87.75
3
146.25
3656.25
3
146.25
2778.75
3
48.75
390
3

Pranz
Specificare

CMZ

Pret achizitie
lei/UM

Ad. Comercial

TVA

Pret vanzare

Piept de pui
Cartofi
Ulei
Condimente
Rosii
Castraveti
Ceapa
Ridichi
Lamaie
Chifle
Carne Vita
Ardei gras multicolor
Ulei
Condimente
Fin
Morcov
Ceapa
Smntn
Lamaie
Chifle
elin
Capsuni
Smantana
Crema de branza
Zahar
Esenta de vanilie
Ananas

0.300
0.250
0.020
0.005
0.050
0.050
0.030
0.030
0.010
2.000
0.200
0.010
0.020
0.005
0.005
0.015
0.030
0.025
0.010
2.000
0.020
0.120
0.030
0.020
0.020
0.005
0.050

15
0.6
3.5
13
5
4
1
2
1.5
0.5
17
8
3.5
13
1.5
1
1
10
4
0.5
4
13
10
13
2.5
0.5
9

4.500
0.150
0.070
0.065
0.250
0.200
0.030
0.060
0.015
1.000
3.400
0.080
0.070
0.065
0.008
0.015
0.030
0.250
0.040
1.000
0.080
1.560
0.300
0.260
0.050
0.003
0.450

6.75
0.225
0.105
0.0975
0.375
0.3
0.045
0.09
0.0225
1.5
5.1
0.12
0.105
0.0975
0.0113
0.0225
0.045
0.375
0.06
1.5
0.12
2.34
0.45
0.39
0.075
0.0038
0.675

1.62
0.054
0.0252
0.0234
0.09
0.072
0.0108
0.0216
0.0054
0.36
1.224
0.0288
0.0252
0.0234
0.0027
0.0054
0.0108
0.09
0.0144
0.36
0.0288
0.5616
0.108
0.0936
0.018
0.0009
0.162

8.370
0.279
0.130
0.121
0.465
0.372
0.056
0.112
0.028
1.860
6.324
0.149
0.130
0.121
0.014
0.028
0.056
0.465
0.074
1.860
0.149
2.902
0.558
0.484
0.093
0.005
0.837
26.040

Mic dejun
Specificare
Oua

CMZ
2

Pret achizitie
lei/UM
0.6

Ad. Comercial
1.200

1.8

TVA

Pret vanzare
0.432

2.232

Bacon
Ceapa
Cartofi
Patrunjel
Condimente
Ulei
Specificare
Somon
Brocoli
Lamaie
Condimente
Condimente Exotic

0.025
0.025
0.100
0.5
0.005
0.010
CMZ
0.150
0.125
0.005
0.005
0.003

17
1.5
0.6
1
13
3.5
Pret achizitie
lei/UM
53
17.6
1.5
13
15

0.425
0.038
0.060
0.500
0.065
0.035

0.6375
0.0563
0.09
0.75
0.0975
0.0525
Ad. Comercial

7.950
2.200
0.008
0.065
0.045

11.925
3.3
0.0113
0.0975
0.0675

0.153
0.0135
0.0216
0.18
0.0234
0.0126
TVA
2.862
0.792
0.0027
0.0234
0.0162

0.791
0.070
0.112
0.930
0.121
0.065
Pret vanzare
14.787
4.092
0.014
0.121
0.084
19.098

4.320

Nr clienti
siguranta
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15

Stoc S
Cant
Va
13.5 202.5
11.25 6.75
0.9 3.15
0.225 2.925
2.25 11.25
2.25
9
1.35 1.35
1.35
2.7
0.45 0.675
90
45
9 153
0.45
3.6
0.9 3.15
0.225 2.925
0.225 0.338
0.675 0.675
1.35 1.35
1.125 11.25
0.45
1.8
90
45
0.9
3.6
5.4 70.2
1.35 13.5
0.9 11.7
0.9 2.25
0.225 0.113
2.25 20.25

Stoc
Cant
787.5
494.25
42.15
12.675
108.75
106.5
59.85
61.2
20.175
3945
543
23.1
42.15
12.675
10.0875
29.925
59.85
60
21.3
3945
42.6
304.2
72
50.7
41.25
9.8625
117.75

T
Val
8977.5
299.25
139.65
129.675
498.75
399
59.85
119.7
29.925
1995
6783
159.6
139.65
129.675
14.9625
29.925
59.85
498.75
79.8
1995
159.6
3112.2
598.5
518.7
99.75
4.9875
897.75
27930

Ceafa de
porc cu
cartofi

Ciorba de
Vacuta

Prajitura
cu
capsuni si
ananas

15
15
15
15
15
15
15

Stoc S
Cant
Va
90
54
1.125 19.13
1.125 1.688
4.5
2.7
22.5 22.5
0.225 2.925
0.45 1.575

Stoc T
Cant
Val
3954
2394
67.875
847.875
50.4375
74.8125 Mic dejun
197.7
119.7
997.5
997.5
12.675
129.675
21.075
69.825
4633.3875

15
15
15
15
15
15
15
15

Stoc S
Cant
Va
6.75 358
5.625
99
0.225 0.338
0.225 2.925
0.135 2.025
3.375 84.38
3.375 64.13
1.125
9

Stoc T
Cant
Val
650.25
15860.25
342.75
4389
Cina
10.0875
14.9625
12.675
129.675
7.875
89.775
230.625
3740.625
210.375
2842.875 Aperitive
57.75
399
27466.1625

Nr clienti
siguranta

Nr clienti
siguranta

60029.55

49.457

S
n
i

126700.00
10.00
0.11

An
An
An
An
An
An
An
An
An
An

1
2
3
4
5
6
7
8
9
10

21513.84
Valoarea
Rata
Dobanda
creditului
rambursare
13937.00
7576.84
119123.16 13103.55
8410.29
110712.87 12178.42
9335.42
101377.44 11151.52
10362.32
91015.12 10011.66
11502.18
79512.95 8746.42
12767.42
66745.53 7342.01
14171.83
52573.70 5783.11
15730.73
36842.96 4052.73
17461.11
19381.85 2132.00
19381.84

Specificare
Capsuni
Smantana
Crema de branza
Zahar
Esenta de vanilie
Ananas

UM
kg
Kg
Kg
Kg
buc
Kg

CMZ
0.120
0.030
0.020
0.020
0.005
0.050

Nr clienti

62 3
62 3
62 3
62 30
62 30
62 3

Nr aprovizionari
10
10
10
1
1
10

Pret achizitie lei/UM

13
10
13
2.5
0.5
9

Stoc Curent
Cantitate Valoare
223.2
2901.6
55.8
558
37.2
483.6
37.2
93
9.3
4.65
93
837

Timp de siguranta(zile)
4
4
4
4
4
4

Desert cu capsuni, ananas

si crema de branza

500 gr capsuni reci spalate

si curatate de codite
150 ml smantana pentru
frisca (minim 30%
grasime)
150 gr crema de branza
8 linguri rase cu zahar
pudra
esenta de vanilie
o cutie rece cu compot de
ananas bucati

Nr clienti siguranta
10
10
10
10
10
10

4 portii

Stoc siguranta
Stoc total
Cantitate Valoare Cantitate Valoare
4.8
62.4
285.6
2964
1.2
12
67.8
570
0.8
10.4
47.6
494
0.8
2
39.2
95
0.2
0.1
9.4
4.75
2
18
111
855