7/23/2019 Calculatie Cost Materii Prime

1/4

Calculatia costurilor vita

kg pret/kg total PA

carcasa vita 71.50 14 1,001.00

kg

0 1 2 3=2-2*24/100 4=1*3

Pulpa vita 1.1 2!.5 23.7!03 3"3.02 33.! 337.2!

Piept vita 7.35 17.5 14.112! 103.73 !.13 !1.34

A#tricot .27 24.! 20.0"0 125.!1 11.0" 110."7

C$% 15.44 15.5 12.5000 1!3.00 1.!" 1!.!5

&pata 7."! 23.5 1".!51 14!.53 13.15 131.7

'ase 11. 3.5 2."22 32.74 2."" 2"."3

(asol al) 0." 33 2.12! 21.2! 1."7 1".75usc+iulet 1.1 5 52.41!4 57. 5.07 50.7"

(asol 4.!5 17.5 14.112! !." .15 1.52

P

total 71.50 1,136.74 100.00 1,001.00

pretva#are

Pret va#areara $A

total va#areara $A

i# pretva#are

cost pesortie#t

5=4/total4*100

=totalPA*5/100

7/23/2019 Calculatie Cost Materii Prime

2/4

7=/1 "

20.!4!5 Pulpa vita

12.4277 Piept vita

17."2" A#tricot

11.0074 C$%

1."" &pata

2.4"55 'ase

23.4350(asol al)4.15!! usc+iulet

12.4277 (asol

cost perkg

7/23/2019 Calculatie Cost Materii Prime

3/4

% &A( 2004 C' A% &(%

Calculatia costurilor porc

kg pret/kg total

carcasa porc 150 10 1,500.00

kg

0 1 2 3=2-2*24/100 4=1*3

6leica 15.1 1!.50 15.725" 237.4 12."74 1!3.11

Piept 17.3 1".50 14.!1!4 25".10 13.!!3 20!.!0

Pulpa 25.2 21.00 1.!355 42.77 23.13" 347.07

Cotlete 13.3 21.00 1.!355 225.24 12.212 1"3.1"

Ceaa ".4 25.00 20.113 1!.35 !.1"2 137.73

ar 7.2 10.00 ".045 5".0 3.14" 47.22

'ase 14.3 3.50 2."22 40.3 2.1"" 32."2&la#i#a 11.4 ".00 .451 73.55 3.!"7 5!."1

&orici 3.7 2.00 1.12! 5.!7 0.324 4."5

(asol 7.5 12.50 10.0"0 75.0 4.0!! 1.4"

Picior 1.2 ".00 .451 7.74 0.420 .30

CP% 21.3 15.50 12.5000 2.25 14.435 21.52

P 4.1

total 150 1,844.48 100.000 1,500.00

pretva#are

Pret va#are ara$A

total va#areara $A

i# pretva#are

cost pesortie#t

5=4/total4*100

=totalPA*5/100

7/23/2019 Calculatie Cost Materii Prime

4/4

7=/1 "

12.7"""6leica

12.1330Piept

13.772Pulpa

13.772Cotlete

1.3!0Ceaa

.55"4 ar

2.2!54 'ase5.247 &la#i#a

1.3117 &orici

".1!"0 (asol

5.247 Picior

10.155CP%

cost perkg