Pret Euro Pret Euro Pret in

PRET AMBALAJ TONELI UM Pret Euro Pe bucata Pe gram Lei

Cofrag 30 buc carton 1000 38.00 0.038 0.17
Cofrag 30 buc carton Kaufland 1000 42.00 0.042 0.18
Coltar 1000 90.00 0.090 0.3960
Placa Palet 1000 238.00 0.24 1.05
Eticheta data 1000 0.44 0.0004 0.0019
Cerneala pe oua 1 0.002
Folie ambalare cof 1*30 + 1*20 1000 2.47 0.0025 0.0109
Folie Alba Term. g 1000 1.48 0.0015 0.0065
Folie Strech automata g 1000 1.46 0.0015 0.0064
Folie Strech manuala g 1700 2.80 0.0016 0.0072
Euro Palet lemn 1 6.00 6.00 26.40
Caserol Carton 10 buc 1000 86.00 0.09 0.38
Caserol Carton 6 buc 2000 104.00 0.05 0.23
Caserol Carton 9 buc 2000 130.00 0.07 0.29
Caserol Carton 15 buc 1000 111.00 0.11 0.49
Caserol Carton 18 buc 1000 135.00 0.14 0.59
Caserol Plastic 10 buc 1000 58.00 0.06 0.26
Caserol Plastic Jumbo 1000 43.00 0.04 0.19
Caserol Plastic 8 buc XL 1000 130.20 0.13 0.57
Manson CPT 10 buc 1000 19.00 0.019 0.084
Manson Elite 10 buc 1000 19.00 0.019 0.084
Etichete Jumbo 1000 19.00 0.02 0.084
Manson CP8 XL 1000 21.00 0.02 0.09
Etichete 1*30 - 1*20 1000 6.80 0.01 0.030
Cutie Caserol 10 buc 1000 319.00 0.32 1.40
Cutie Caserol 6 - 9 - 18 buc 1000 346.00 0.35 1.52
Cutie Caserol Jumbo 1000 267.00 0.27 1.17
Cutie Caserol 15 si XL 1000 310.00 0.31 1.36
Cutie Cofrag 6*30 1000 238.00 0.24 1.05

Buc Oua Pe Palet 8640

Pachete Pe Palet
Buc Oua in Cofrag
Tip Produs Cofrag 30
A
Cofrag 1
Caserola
Etichete - Mansone
Eticheta Data
Cerneala 1
Coltar 4
Placa Palet 4
Folie Imprimata grame
Folie Alba Term grame
Folie Strech Manual grame
Folie Strech Automata grame 240
Euro Palet de Lemn Buc 15%
Cutie
Eticheta cod bare Jumbo
 Total
RON/OU

Total 1 Cost Ambalage

Pret oua Pret oua Euro Casa

in Euro in Ron Turnu
Pret oua Achizitie Av.Gaesti XL 0.080 0.2800 0.280
L 0.07 0.2400 0.240
M 0.07 0.2400 0.240
S 0.065 0.1800 0.180 0.180
Nesortate
Cost Av.Gaesti
Salari 0.007
Energie 0.0011
Gaze 0.0004
Amortizare 0.0015
Chirie Cota Sediul 0.00088
Cheltuiele indirecta 0.0013
Total 2 0.0121 0.0121
Total Cost+3% XL 0.310015948 0.2124375905
L 0.2688
M 0.26882
Preturi Gaesti Toneli S 0.207015948 1*30S
Total Cost +Profit 3% XL 0.319316426 0.17 0.2188
L 0.276880426 0.290
M 0.276880426 0.290
S 0.213226426 0.245
1,176,000
Cost Toneli 3,128,500 120,000,000 Cof Cas
Salarii 0.01 60% 40%
Cumbustibil-Ulei 0.0109375 72,000,000 48,000,000
Amortizare 0.002933333 30% 70%
Chirie Cota Parte 0.0011 938,550 2,189,950
Cheltuiele Indirecta 0.0011
Total 1 0.026070833 0.0130
Bonus 0.0038 0.0038
Interest 0.006 0.006
Total2 0.00980 0.0049
1*30S
Total General +2% 0.32 XL 0.3552 0.390 0.242694125
L 0.3128
M 0.3128
S 0.2491

Tip produs Reducere Bonus Cofrag 1*30 S

NUME CLIENT Factura C.A Cost Profit Oferta
MEGA IMAGE 100% 115.00% 0.243 0.020 0.302
KAUFLAND 101.50% 115.50% 0.243 0.020 0.308
BILLA 102% 110.50% 0.243 0.020 0.296
CARREFOUR 103% 116.00% 0.243 0.020 0.314
CORA 100% 116.00% 0.243 0.020 0.305
SELGROS 100% 109.50% 0.243 0.020 0.288
AUCHAN 102% 114.00% 0.243 0.020 0.305
METRO 100% 115.00% 0.243 0.020 0.302
MIMIMAX 100% 106.00% 0.243 0.020 0.278
CRISTIM 100% 100.00% 0.243 0.040 0.283
altele 100% 100% 0.243 0.040 0.283

Bonus Cofrag 1x30 S

Marcii Proprie Firma C.A Cost Profit Oferta
Carrefour/Artima Toneli 105% 0.243 0.015 0.271
Cora Eurocasa 101% 0.243 0.015 0.260
Auchan Eurocasa 105% 0.243 0.015 0.271
Selgros Eurocasa 102.25%
Metro Toneli 100.00%
Kaufland Toneli 106.00%
Billa 1*30 Ovital Toneli 112.50%
MINIMAX CPT10 Toneli 106.00%

nb; gaiesti catre toneli ovital alb 0,26

distribution rosu alb
din 24.01 xl 0.31 0.29
l 0.28 0.26
m 0.27 0.25
s 0.24 0.22
ss 0.16 0.14
ms 0.16 0.14
mm 0.21 0.19
 8640 6000 8640
288 200 48
30 30 180
Cofrag 30 Cofrag 1x30 Cofrag 6X30
PA V A PA V A PA
0.16720 0.16720 1 0.16720 0.1672 1 0.16720

1 0.030 0.02992
1 0.00194 0.001936 1 0.001936
0.00200 0.06000 30 0.0020 0.06 180 0.0020
0.39600 0.00550 4 0.3960 0.00792
1.04720 0.01454 4 1.0472 0.02094
10 0.0109 0.10868

0.00684 0.00570 240 0.006836 0.0082 240 0.00684

26.40000 0.01375 15% 26.400 0.0198 15% 26.4
1 1.0472
 0.26669 0.4246
0.00889 0.01415

0.00889 0.01415

Euro Casa
Odobesti
0.280 0.28
0.240 0.2400
0.240 0.24 0.240 0.240
0.180 0.1800

0.0121 0.0121
0.2742 0.2693

faptic 1*30 faptic 6*30 faptic

0.220 0.2825 0.2825 0.2774 0.2775

Cof Cas
60% 40%
72,000,000 48,000,000
30% 70%
352,800 823,200

0.0130 0.0130
0.0038 0.0038
0.006 0.006
0.0049 0.0049
1*30 6*30
0.3064 0.3013

rag 1*30 S Cofrag 1x30 Cofrag 6X30

Faptic Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta Faptic
0.305 0.306 0.015 0.370 0.301
0.310 0.314 0.015 0.386 0.385 0.001 0.301
0.295 0.001 0.306 0.015 0.362 0.375 -0.013 0.301
0.315 -0.001 0.306 0.015 0.384 0.385 -0.001 0.301
 0.305 0.000 0.306 0.015 0.373 0.375 -0.002 0.301
0.290 0.306 0.015 0.352 0.360 -0.008 0.301 0.015 0.346 0.355
0.305 0.000 0.306 0.015 0.374 0.375 -0.001 0.301
0.305 -0.003 0.306 0.015 0.370 0.301 0.015 0.364 0.365
0.278 0.306 0.015 0.341 0.341 0.301
0.285 -0.002 0.306 0.015 0.321 0.321 0.301
0.285 -0.002 0.306 0.040 0.346 0.350 -0.004 0.301 0.020 0.321

ag 1x30 S Cofrag 1x30 M Caserola CP10 (M)

Faptic Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta Faptic
0.28 0.009 0.309 0.324 0.32 -0.004 0.390 0.410 0.42
-0.260 0.309 0.312 0.32 0.008 0.390 0.394 0.42
0.28 0.009 0.309 0.324 0.32 -0.004 0.390 0.410 0.42
0.309 0.316 0.32 0.004 0.390 0.399 0.42

0.309 0.328 0.32 -0.008

0.289 0.325 0.32 -0.005
0.390 0.414 0.43
 Euro
4.40

8640 7200 5600

80 350
90 10
Cofrag 6X30 Cofrag 3*30 CPT10
V A PA V A PA
0.1672 1 0.1672 0.1672
1 0.255
1 0.0836
0.001936 1 0.0019 0.001936 1 0.001936
0.36 90 0.0020 0.18 10 0.0020
4 0.39600 0.0198
4 1.05 0.05236

20 0.0065 0.13024

0.03418 240 0.00684 0.020506588 240.00 0.00684

0.0825 15% 26.40 0.0495 15% 26.4
1.0472 16 1.40
 1.6930 0.6215
0.00941 0.00691

0.00941 0.00691

0.240
0.240

0.0121 0.0121
0.2668 0.3075

3*30 faptic CPT10 faptic

0.2748 0.2750 0.3167 0.3200

0.0130 0.0456
0.0038 0.0038
0.006 0.006
0.0049 0.01715
3*30 CPT10
0.2988 0.3904

g 6X30 Cofrag 3*30 CPT10

Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta Faptic
0.440 0.040 0.552 0.570
0.440 0.040 0.563 0.570
0.440 0.040 0.541 0.570
0.440 0.040 0.574 0.570
 0.440 0.040 0.557 0.570
-0.009 0.440 0.040 0.526 0.570
0.440 0.040 0.559 0.570
-0.001 0.344 0.015 0.000 0.440 0.040 0.552 0.570
0.440 0.040 0.509
0.440 0.050 0.490 0.520
0.440 0.060 0.500 0.520

CP10 (M) Caserola CC10 (S) Cofrag 6x30 M

Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta Faptic
0.010 0.319 0.01 0.345 -0.345
0.026 0.319 0.01 0.332 -0.332
0.319 0.01 0.345 -0.345 0.301 0.316 0.320
0.021 0.319 0.01 0.336 -0.336 0.301 0.308 0.300
0.301 0.301 0.30
5600 5600 5600
350 350
10 10
CPT10 CCT10 CPE10
V A PA V A PA

0.2552 1 0.3784 0.3784 1 0.26

0.0836 1 0.0836
0.001936 1 0.001936 0.001936 1 0.001936
0.02 10 0.0020 0.02 10 0.0020

0.00469 240 0.00684 0.00468722 240 0.0068

0.011314286 15% 26.4 0.011314286 15% 26.4
0.08773 16 1.4036 0.087725 16 1.4036
 0.46446 0.5041
0.04645 0.05041

0.04645 0.05041

0.240 0.240

0.0121 0.0121
0.311578005 0.307499205

CCT10 faptic Elite faptic

0.3209 0.3200 0.3167 0.3300

0.0456 0.0456
0.0038 0.0038
0.006 0.006
0.01715 0.01715
CCT10 Elite
0.390429438 0.400629438

T10 CCT10 CPE10 si selenium

Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta Faptic
-0.018 0.390 0.040 0.495 0.510 -0.015 0.401 0.040 0.507 0.510
-0.007 0.390 0.040 0.505 0.510 -0.005 0.401 0.040 0.517 0.510
-0.029 0.390 0.040 0.485 0.510 -0.025 0.401 0.040 0.497 0.510
0.004 0.390 0.040 0.514 0.510 0.004 0.401 0.040 0.526 0.510
 -0.013 0.390 0.040 0.499 0.510 -0.011 0.401 0.040 0.511 0.510
-0.044 0.390 0.040 0.471 0.510 -0.039 0.401 0.040 0.482 0.510
-0.011 0.390 0.040 0.501 0.510 -0.009 0.401 0.040 0.512 0.510
-0.018 0.390 0.040 0.495 0.510 -0.015 0.401 0.040 0.507 0.510
0.509 0.390 0.040 0.456 0.510 -0.054 0.401 0.040 0.467 0.510
-0.030 0.390 0.060 0.450 0.470 -0.020 0.401 0.050 0.451 0.450
-0.020 0.390 0.060 0.450 0.470 -0.020 0.401 0.050 0.451 0.450

6x30 M Cofrag 1x20 M Cofrag 5x30 S

Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta Faptic
0.000 0.329 0.015 0.362 0.36 -0.002
0.000 0.000
0.004 0.000
-0.008 0.329 0.015 0.352 0.36 0.008 0.238 0.015 0.258 0.260
-0.001 0.000
0.000
0.329 0.015 0.387 0.39 0.003
0.000
5600 5760 3456
960 576
6 6
CPE10 Caserola CCT6 CPJ6
V A PA V A PA

0.2552 1 0.2288 0.2288 1 0.1892

0.0836 1 0.084
0.001936 1 0.001936 0.001936 1 0.001936
0.02 6 0.0020 0.012 6 0.0020

0.00468722 240 0.006835529 0.001708882 240 0.00684

0.011314286 15% 26.4 0.004125 15% 26.4
0.087725 32 1.5224 0.047575 24 1.1748
 0.464462506 0.296144882
0.04645 0.04936

0.04645 0.04936

0.280
0.240

0.0121 0.0121
0.310497771 0.36015

CCT6 faptic JUMBO faptic

0.3198 0.3200 0.3710 0.3750

0.0456 0.0456
0.0038 0.0038
0.006 0.006
0.01715 0.01715
CCT6 JUMBO
0.390429438 0.446529438

selenium CCT6 CP6 JUMBO

Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta Faptic
-0.003 0.390 0.030 0.483 0.490 -0.007 0.447 0.040 0.560 0.580
0.007 0.390 0.030 0.493 0.490 0.003 0.447 0.040 0.570 0.580
-0.013 0.390 0.030 0.474 0.490 -0.016 0.447 0.040 0.548 0.580
0.016 0.390 0.030 0.502 0.490 0.447 0.040 0.581 0.580
 0.001 0.390 0.030 0.488 0.490 -0.002 0.447 0.040 0.564 0.580
-0.028 0.390 0.030 0.460 0.490 -0.030 0.447 0.040 0.533 0.580
0.002 0.390 0.030 0.489 0.490 0.447 0.040 0.566 0.580
-0.003 0.390 0.030 0.483 0.490 0.447 0.040 0.560 0.580
-0.043 0.390 0.030 0.446 0.490 -0.044 0.447 0.040 0.516 0.580
0.001 0.390 0.040 0.430 0.460 -0.030 0.447 0.060 0.507 0.510
0.001 0.390 0.050 0.440 0.460 -0.020 0.447 0.060 0.507 0.510

5x30 S Caserol CP6XL

Dif Cost Profit Oferta Faptic Dif
0.000 0.447 0.03 0.500 0.50 0.000
0.000 0.000
0.000 0.000
0.002 0.000
0.000 0.000
0.000
0.000
0.000
3456 6000 5600
300 350
20 10
CPJ6 1*20 CCB10
V A PA V A PA
2 0.251 0.5016
0.1892 1 0.3784
0.0836 1 0.030 0.02992
0.001936 1 0.001936 0.001936 1 0.001936
0.012 20 0.0020 0.04 10 0.0020
4 0.3960 0.00528
4 1.05 0.013962667
5 0.0109 0.05434

0.002848137 180 0.00684 0.004101318 240 0.006835529

0.006875 15% 26.4 0.0132 15% 26.4
0.04895 16 1.4036
0
 0.345409137 0.66434
0.05757 0.03322

0.05757 0.03322

0.240 0.240

0.0121 0.0121
0.29387 0.31158

1*20 faptic CCB10 faptic

0.3027 0.3050 0.3209 0.3200

0.0130 0.0456
0.0038 0.0038
0.006 0.006
0.01715 0.01715
1*20 CCB10
0.3419 0.390429438

UMBO Cofrag 1*20 CCB10

Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta Faptic
-0.020 0.392 0.030 0.485 0.390 0.040 0.495
-0.010 0.392 0.030 0.495 0.390 0.040 0.505 0.515
-0.032 0.392 0.030 0.476 0.500 0.390 0.040 0.485 0.515
0.001 0.392 0.030 0.504 0.500 0.390 0.040 0.514 0.515
-0.016 0.392 0.030 0.489 0.390 0.040 0.499 0.515
-0.047 0.392 0.030 0.462 0.390 0.040 0.471 0.515
-0.014 0.392 0.030 0.491 0.390 0.040 0.501 0.515
-0.020 0.392 0.030 0.485 0.390 0.040 0.495 0.515
-0.064 0.392 0.030 0.447 0.390 0.040 0.456 0.515
-0.003 0.392 0.040 0.432 0.390 0.060 0.450 0.470
-0.003 0.392 0.040 0.432 0.390 0.060 0.450 0.470
5600 6300 6480
420
15
CCB10 CCB15 CCB18
V A PA V A

0.3784 1 0.4884 0.4884 1

0.001936 1 0.001936 0.001936 1

0.02 15 0.0020 0.03 18

0.00468722 240 0.006835529 0.003906017 240

0.011314286 15% 26.4 0.009428571 15%
0.087725 12 1.364 0.113666667 12
 0.504062506 0.647337255
0.05041 0.04316

0.05041 0.04316

0.240 0.240

0.0121 0.0121
0.30411 0.30397

CCB15 faptic CCB18

0.3132 0.3150 0.3131

0.0456 0.0456
0.0038 0.0038
0.006 0.006
0.01715 0.01715
CCB15 CCB18
0.385329438 0.385329438

0 Caserola CCB15 CCB18

Dif Cost Profit Oferta Faptic Dif Cost Profit Oferta
0.385 0.030 0.478 0.500 0.385 0.030 0.478
-0.010 0.385 0.030 0.487 0.500 0.385 0.030 0.487
-0.030 0.385 0.030 0.468 0.500 -0.032 0.385 0.030 0.468
-0.001 0.385 0.030 0.496 0.500 -0.004 0.385 0.030 0.496
-0.016 0.385 0.030 0.482 0.500 -0.018 0.385 0.030 0.482
-0.044 0.385 0.030 0.455 0.500 -0.045 0.385 0.030 0.455
-0.014 0.385 0.030 0.483 0.500 -0.017 0.385 0.030 0.483
-0.020 0.385 0.030 0.478 0.500 -0.022 0.385 0.030 0.478
-0.059 0.385 0.030 0.440 0.500 -0.060 0.385 0.030 0.440
-0.020 0.385 0.050 0.435 0.460 -0.025 0.385 0.050 0.435
-0.020 0.385 0.050 0.435 0.460 -0.025 0.385 0.050 0.435
 6480 3360
360 420
18 8
CCB18 CP8 XL
PA V A PA V

0.594 0.594 1 0.57288 0.57288

1 0.09 0.0924
0.001936 0.001936 1 0.001936 0.001936
0.0020 0.036 8 0.0020 0.016

0.006835529 0.00455702 240 0.006835529 0.003906017

26.4 0.011 15% 26.4 0.009428571
1.5224 0.126866667 12 1.364 0.113666667
 0.774359686 0.810217255
0.04302 0.10128

0.04302 0.10128

0.280

0.0121
0.40518

faptic CP8 XL faptic

0.3150 0.4173 0.4200

0.0456
0.0038
0.006
0.01715
CP8 XL
0.492429438

CCB18 CP8XL
Faptic Dif Cost Profit Oferta Faptic Dif
0.492 0.050 0.624
0.492 0.050 0.636
0.468 0.492 0.050 0.611
0.496 0.492 0.050 0.648
 0.492 0.050 0.629
0.455 0.492 0.050 0.594 0.600 -0.006
0.492 0.050 0.631
0.492 0.050 0.624
0.440 0.492 0.050 0.575
0.435 0.492 0.050 0.542
0.435 0.492 0.050 0.542
 Pret Euro Pret Euro Pret in
PRET AMBALAJ Euro Casa UM Pret Euro Pe bucata Pe gram Lei
Cofrag 30 buc carton 1000 38.000 0.038 0.167
Cutie 5*30 S (Selgros) 1000 203.000 0.203 0.893
Coltar 1000 90.000 0.090 0.396
Placa Palet 1000 238.000 0.238 1.047
Eticheta data 1000 0.440 0.0004 0.002
Cerneala pe oua 1 0.002
Folie Alba Term g 1000 1.480 0.001 0.007 1.37
Folie Cof 1*30 - 1*20 1000 2.470 0.002 0.011
Folie Strech automata g 1000 1.460 0.001 0.006
Folie Strech manuala g 1700 2.800 0.002 0.007
Euro Palet lemn 1 6.000 6.000 26.400
Caserol Carton 10 buc 1000 86.000 0.086 0.378
Caserol Carton 6 buc XL 2000 0.000 0.000
Folie mica 5,68 Ron/kg 1000 0.006
Folie mare 8,03 Ron/kg 1000 0.008
Cofrag 20 buc carton 1000 57.000 0.057 0.251
Caserol Plastic 10 buc 1000 58.000 0.058 0.255
Caserol Plastic 4 buc 0.097

Manson CP 10 buc 1000 19.000 0.019 0.084

Cutie 6*30 M(Selgros) 1000 238.0 0.238 1.047
Etichete 1*30 Excl 1000 6.800 0.007 0.030
Etichete 1*20 Excl 1000 6.800 0.007 0.030

Etichete 6*30 Excl 1000 6.800 0.007 0.030

Etichete 5*30 Excl 1000 6.800 0.007 0.030
Etichete 1*30 Ovital 1000 6.800 0.007 0.030
Etichete 1*20 Ovital 1000 6.800 0.007 0.030

Buc Oua Pe Palet 6000 6000

Pachete Pe Palet 200 300
Buc Oua in Cofrag 30 20
Tip produs Cofrag 1x30 Cof 1*20
A PA V A PA
Cofrag 1 0.1672 0.1672 2 0.251
Caserola
Etichete - Mansone 1 0.030 0.02992 1 0.030
Eticheta Data 1 0.00194 0.00194 1 0.00194
Cerneala 1 0.00200 0.06 0.00200
Coltar 4 0.39600 0.00792 4 0.39600
Placa Palet 4 1.0472 0.020944 4 1.0472
Folie ambalare 1*30-1*20 10 0.011 0.10868 5 0.011
Folie Alba Term grame
Cutie
Folie Strech Automata grame 240 0.006835529 0.00820 180 0.00684
Euro Palet de Lemn Buc 15% 26.400 0.0198 15% 26.4
Total 0.42460
RON/OU 0.01415
Total 1 Cost Ambalage 0.01415

Pret Oua
OUA in Ron
L 0.2400
M 0.2400 0.240
S 0.1800

Cost AV.Gaesti
Salari 0.007
Energie 0.0011
Gaze 0.0004
Amortizare 0.0015
Chirie Cota Sediul 0.00088
Cheltuiele Indirecta 0.0013
Total 2 0.0121 0.0121
Total Cost 0.2742

Preturi Gaesti Euro Casa 1*30 faptic

Total Cost +Profit 3% 0.2825 0.285

Cost Toneli
Salarii 0.01
Cumbustible+olei 0.0109375
Amortizare 0.002933333
Chirie Cota Parte 0.0011
Cheltuiele Indircta 0.0011
Total 1 0.026070833 0.0130
Bonus 0.0038
Interest 0.006 0.006
Total2 0.0098 0.0049
1*30
Total General +2% Profit 0.3090
 Euro
4.40

6000 6000 6000

200 200
30 30
Cof 1*20 Cofrag 1*30 S 1*30 Kaufland
V A PA V A PA
0.5016 1 0.167 0.1672 2 0.18

0.02992 1 0.030 0.02992 1 0.030

0.00194 1 0.00194 0.00194 1 0.00194
0.04000 1 0.00200 0.06000 0.00200
0.00528 4 0.39600 0.00792 4 0.39600
0.013962667 4 1.047 0.020944 4 1.04720
0.05434 10 0.011 0.10868
30 0.00651

0.00410 240 0.00684 0.00820 240 0.00684

0.0132 15% 26.400 0.0198 15% 26.4
0.66434 0.42460
0.03322 0.01415
0.03322 0.01415

0.240
0.1800

0.0121 0.0121
0.2939 0.2124

1*20 faptic 1*30 S faptic

0.3027 0.305 0.2188 0.22

0.0130 0.0130

0.006 0.006
0.0049 0.0049
1*20 1*30 S
0.3294 0.2427
 6000 8640 7200
48 48
180 150
1*30 Kaufland Bax 6*30 Selgros Bax 5*30 S Selgros
V A PA V A PA
0.3696 1 0.1672 0.1672 1 0.167

0.02992
0.00194 1 0.00194 0.00194 1 0.00194
0.06000 180 0.0020 0.36 150 0.00200
0.00792 0
0.02094 0

0.02171
1 1.047 1.0472 1 0.89320
0.00820 240 0.006835529 0.034177647 240 0.00684
0.0198 15% 26.4 0.0825 15% 26.4
0.54003 1.69301
0.01800 0.00941
 0.01800 0.00941

0.240
0.240

0.0121 0.0121
0.2782 0.2693

1*30 Kaufland faptic 6*30 faptic

0.2865 0.290 0.2774 0.2775

0.0130 0.0130

0.006 0.006
0.0049 0.0049
1*30 Kaufland 6*30
0.3141 0.3013
 7200 5600 5600
350 350
10 10
x 5*30 S Selgros Caserola CP10 Exclusiv CC10 MP
V A PA V A PA
0.1672
1 0.255 0.2552 1 0.378
1 0.0836 0.0836
0.00194 1 0.00194 0.00194 1 0.00194
0.30000 0.00200 0.02000 0.00200
0.00000
0.00000
0.00000

0.89320 16 1.40360 0.08773 16 1.40

0.03418 240 0.00684 0.00469 240 0.00684
0.0825 15% 26.4 0.0113 15% 26.400
1.47901 0.46446
0.00986 0.04645
0.00986 0.04645

0.240
0.1800

0.0121 0.0121
0.2080 0.3075

5*30 Sfaptic Cp10 MP(M) faptic

0.2143 0.215 0.3167 0.320

0.0130 0.046

0.006
0.0049 0.01715
5*30 S CP10MP(M)
0.2376 0.3904
00

0 MP
V

0.3784

0.00194
0.02000

0.087725
0.00468722
0.011314286
0.50406
0.05041
0.05041

0.1800

0.0121
0.2425

CC10 MP S faptic
0.2498 0.250

0.046

0.01715
CC10MP(S)
0.3190