furnizor

nr track
val achiz
IPROEB
177 3063500000
ISAF
2003-894-3 739204394
MAIRON 348-18
477370000
IPROEB 385-1
425800416
IPROEB 182-1,2
424983421
IPROEB 384-1:18
351469919
IPROEB 307-3
344501540
ROMGRUP554-12
266679000
CONCORD94-19
257145000
IPROEB 402-1,2
229752990
ROMELEC375-5
228741000
MOELLER
463 225951900
SIEMENS
541 220956000
ROMVEGA397-3
164952600
SPSI
206 151120000
ELECTOTE220-2
144200000
SPSI
342-31
143032265
CONCORD521-16
130930000
SIEMENS 597-5
130000000
MOELLER 547-8
127729800
TURBO TU662-16
119019000
HELUKABE414-9
111752000
COMPREST
693-21
111255800
COMPREST
456 107341000
UMEB
326-1
107097358
IMSAT PR 545-13
106016200
GERKON
539
84836499
COMPREST
694-13
82293500
TURBO TU473-19
81548000
ELECTROT374-14
77493400
REBELS G329-7
76770264
CHIMTITA 348-30
76254000
COMAT GI 348-23
75824158
Prosys
568-1
75707000
Buc.TRAD 534-1
72212240
IPROEB 561-1
66710000
COELCO
546
66214423
COMAT ME663-26
65993800
ARTECA - J525-1
65668636
BADUC
692-1
65264500
COMPREST
585-1,2,4,5 56713000
COMPREST
473-1,4,6,
56037654
IPROEB
188
55079007
GERKON
308
54191000
CONCORD
438
53628000
ROMGRUP575-7
51947500
BADUC
631-22
50772000
IPROEB 344-1
48293790

dept.
DSI
DIAT
DLC
DSI
DSI
DSI
DSI
DSI
DIAT
DIAT
DSI
DSI
DLC
DSI
DLC
SPSI
DTC
DIAT
DSI
DSI
SPSI
DTC
SPSI
DSI
DLC
DTC
DSI
SPSI
SPSI
DIAT
DLC
DLC
DLC
DLC
DTC
DIAT
DIAT
SPSI
DTC
SPSI
SPSI
SPSI
DTC
DLC
DIAT
DSI
SPSI
DIAT

T.L.
14
25
3
18
16
18
14
13
18
4
14
15
22
22
10
1
7
8
2
1
5
12
1
5
18
6
6
2
4
14
2
4
3
6
14
5
2
4
7
1
4
7
17
1
7
8
6
24

timp
cost
timp com cost com alocat
salariu
30
60000
360
360000
30
60000
120
120000
10
20000
30
30000
30
60000
360
360000
30
60000
360
360000
30
60000
360
360000
30
60000
360
360000
20
40000
90
90000
30
60000
120
120000
30
60000
360
360000
10
20000
30
30000
30
60000
120
120000
10
20000
30
30000
20
40000
60
60000
0
0
60
60000
10
20000
30
30000
0
0
60
60000
30
60000
120
120000
10
20000
30
30000
30
60000
120
120000
10
20000
120
120000
150
300000
480
480000
10
20000
30
30000
10
20000
30
30000
10
20000
60
60000
10
20000
30
30000
10
20000
30
30000
10
20000
30
30000
10
20000
120
120000
10
20000
30
30000
5
10000
20
20000
10
20000
30
30000
20
40000
45
45000
5
10000
20
20000
10
20000
30
30000
30
60000
360
360000
10
20000
30
30000
20
40000
30
30000
10
20000
30
30000
10
20000
30
30000
10
20000
30
30000
10
20000
30
30000
30
60000
360
360000
10
20000
30
30000
30
60000
120
120000
20
40000
90
90000
10
20000
30
30000
30
60000
360
360000

ROMELEC285-36
CONCORD205-3
COMPREST
395-0,2,3,5
MAIRON 494-8
CONCORD171-1
CELPI
421
COMPREST
348-3,4,7,8
SPSI
297-8
RENANIA 686-8
Prosys
6
COMPREST
631-20
COMPREST
662-17
TURBO TU694-17
CONTROM470-1
ADMEB 503-3
ROMGRUP94-18
TURBO TU502-5
COMPREST
375-6,7,8,
MAIRON 473-5
SPSI
375-21
COMPREST
562-13:22
BADUC
536-6
COMPREST
663-24
TURBO TU536-8
CUADRIPO535-2
COMPREST
513-2,4,5,6
ALISAN 553-2
Prosys
655-3
COMPREST
494-2,3,5,
IMSAT PR 385-4
STORE
374-7
COMPREST
586-2,3,4,5
CONCORD144-5
ROMELEC519-13
BADUC
400-3
COMPREST
632-31
ROMELEC626-3
BADUC
374 -12
CUADRIPO
569
SPSI
147-1
GERKON 419-8
TURBO TU
542
GERMANO492-13
RENANIA 571-20
ROMELEC571-10
Buc.TRAD 515-3
BADUC
445-1
COMPREST
502-6
MAIRON 362-3
BADUC
632-33
GEVE CO 521-14

47300000
47269000
45580060
44105000
43883000
43683840
43408500
40237000
40123350
39776665
39643662
38763122
37675000
37266400
35989800
35982648
34943000
34491460
33382000
32968386
32962588
32472000
32393400
32008100
32007300
31089412
30010940
29657000
28786152
27394500
27177400
26981400
24991000
24939000
24862000
24698055
24444000
24429000
23975288
23884000
22998000
22744059
22036860
21878800
21835000
21498900
21000000
20520000
20268481
20166000
19095500

DTC
DIAT
SPSI
SPSI
DIAT
DIAT
DLC
DLC
DLC
DAL
SPSI
SPSI
SPSI
DSI
SPSI
DIAT
DLC
DSI
SPSI
DSI
DLC
DLC
SPSI
DLC
DLC
SPSI
DSI
DIAT
SPSI
DSI
DIAT
SPSI
DIAT
DIEMIT
DLC
SPSI
DSI
DIAT
DSI
imsat Valc
DTC
spsi
DIAT
DSI
DSI
DTC
SPSI
DLC
SPSI
SPSI
DIAT

10
10
3
0
6
3
3
9
1
4
2
5
2
0
0
18
0
1
0
7
5
0
0
0
0
0
11
0
0
4
3
1
17
0
0
0
5
0
0
0
0
1
4
0
0
0
0
0
5
0
8

10
30
10
10
30
10
10
0
5
5
10
10
10
10
5
20
10
10
10
0
10
10
10
10
10
10
25
5
10
10
10
10
30
10
10
10
10
10
10
0
10
10
10
5
10
10
10
10
10
10
10

20000
60000
20000
20000
60000
20000
20000
0
10000
10000
20000
20000
20000
20000
10000
40000
20000
20000
20000
0
20000
20000
20000
20000
20000
20000
50000
10000
20000
20000
20000
20000
60000
20000
20000
20000
20000
20000
20000
0
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000

30
120
30
30
120
30
30
60
20
20
30
30
120
30
60
90
120
30
30
60
30
30
30
120
30
30
90
20
30
30
30
30
120
30
30
30
30
30
30
60
30
120
30
20
30
30
30
30
30
30
30

30000
120000
30000
30000
120000
30000
30000
60000
20000
20000
30000
30000
120000
30000
60000
90000
120000
30000
30000
60000
30000
30000
30000
120000
30000
30000
90000
20000
30000
30000
30000
30000
120000
30000
30000
30000
30000
30000
30000
60000
30000
120000
30000
20000
30000
30000
30000
30000
30000
30000
30000

RENANIA
411
EE TEST 484-7
GERKON 648-5
BRICOSTO600-3
STORE
653-31
TURCK AU599-12
COMPREST
626-4,5,6,
CONCORD570-6
BADUC
502-3
MARCOFIL670-2
ROMELEC486-14
REBELS G337-2
COMPREST
635-4
RENANIA 379-18
TURBO TU537-14
COMPREST
587-1:4
RENANIA 574-4
CHIMTITA 694-23
IMSAT PR 383-3
BADUC
492-17
GEVE CO 383-17
DCB
244-2
GERKON 545-12
BADUC
469
BADUC
395-12
TURBO TU632-27
DDS Grup 380-3
IPROEB 414-1:3
COMPREST
359
STORE
663-33
DIAMOND 481-3
COMPREST
700-13
CONCORD522-19
COMPREST
444-1,3,4,5
CHIMTITA 677-4
BADUC
444-2
IPROEB
511
WURTH 48-1
EXPOTRA 734-4
COMPREST
503-4,5,7
IMSAT PR 684-2
COMPREST
458-1:6
MAIRON 487-2
ROMELEC317-3
COMPREST
662-5
CHIMTITA 544-3
COMPREST
457
BADUC
494-11
GEVE CO 645-10
ADMEB 473-9
RENANIA 517-10

18859000
18595894
17976500
17646640
17346700
16822890
16374416
16346000
16239000
16230600
15759000
15713500
15464400
15291600
15205300
15195600
14789200
14743700
14476050
14000000
13611900
13548900
13365200
13250000
13129000
13076000
12937269
12936521
12772500
12768400
12611200
12452100
12179000
11803638
11547100
11430000
11391000
11385908
11212500
11076000
11036000
10915400
10674000
10651000
10522432
10404645
10393500
10285000
10200000
10083600
9758300

DLC
DIAT
IMSAT MU
DIAT
DLC
DSI
DSI
DIAT
DLC
DTC
DTC
SPSI
DIEMIT
DLC
DSI
SPSI
DLC
SPSI
DIAT
DIAT
DIAT
DSI
DTC
SPSI
SPSI
SPSI
SPSI
DLC
SPSI
SPSI
DSI
DSI
DIAT
SPSI
DLC
SPSI
imsat servi
SPSI
SPSI
DSI
DLC
SPSI
DTC
SPSI
DLC
DSI
SPSI
DIAT
SPSI
DLC

4
3
3
5
1
15
5
25
0
0
4
1
6
3
2
1
0
2
4
0
4
0
6
0
0
0
0
12
1
0
3
2
33
2
21
0
2
0
1
0
1
0
0
1
5
0
0
0
5
0
0

5
10
10
10
10
10
10
30
10
10
10
5
10
5
10
10
5
10
10
10
10
10
10
10
10
10
10
30
10
10
10
10
30
10
10
10
30
10
10
10
10
10
10
10
10
10
10
10
10
5
5

10000
20000
20000
20000
20000
20000
20000
60000
20000
20000
20000
10000
20000
10000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
60000
20000
20000
20000
20000
60000
20000
20000
20000
60000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
10000

20
30
30
30
30
60
30
120
30
30
30
20
30
20
120
30
20
30
30
30
30
30
30
30
30
120
30
360
30
30
30
30
120
30
30
30
360
30
30
30
30
30
30
30
30
30
30
30
30
60
20

20000
30000
30000
30000
30000
60000
30000
120000
30000
30000
30000
20000
30000
20000
120000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
120000
30000
360000
30000
30000
30000
30000
120000
30000
30000
30000
360000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
60000
20000

CHIMTITA 647-22
ADMEB 586-1
STORE
642-8
CHIMTITA 586-14
CHIMTITA 705-5
STORE
342-16
SPSI
626-42
IMSAT PR 537-4
STORE
331-3
MARCOFIL622-2
COELCO 548-4
TURBO TU693-22
COMPREST
378
CHIMTITA 590-9
ROMGRUP552-2
MARCOFIL674-5
EDELWEIS647-19
BADUC
383-12
IMSAT PR 386-2
ROMELEC393-3
IMSAT PR 492-11
STORE
709-40
MARCOFIL354-1
SEA
290-2
EXPOTRA 337-3
SEA
545-15
COMPREST
234-1
GERKON 598-5
VOLTACTI 549-4
COMPREST
707-2
BADUC
585-7
BADUC
694-9
GEVE CO 721-4
EDELWEIS653-14
RENANIA 498-9
CHIMTITA 653-19
STORE
647-17
CONTROM553-3
ROMGRUP599-4
RENANIA 643-9
CHIMTITA 502-10
ARTECA Ji373-2
STORE
203-1
OBO BET 287-3
OBO BET 287-3
SEA
342-4
ADMEB 502-7
VOLTACTI 287-4
BADUC
645-14
COMPREST
387-3,4
COMPREST
531-2

9569000
9500400
9343675
9180000
9175000
9075600
9000000
8946700
8826000
8395000
8389300
8344128
8279700
8266800
8175900
8120000
7848200
7801000
7739650
7669000
7605500
7583400
7477800
7429800
7306600
7218120
7192015
7175600
7113460
6968000
6952000
6852500
6794400
6747700
6722300
6717200
6696320
6693555
6677400
6657058
6631800
6620439
6539378
6520000
6520000
6510450
6460000
6400000
6313000
6306700
6270000

DLC
SPSI
DSI
SPSI
DLC
DTC
DSI
DSI
DTC
DTC
DIAT
SPSI
SPSI
SPSI
DSI
DSI
DLC
DIAT
DTC
DTC
DIAT
SPSI
DTC
DTC
SPSI
DTC
DLC
IMSAT MU
DIAT
SPSI
SPSI
SPSI
DIAT
DLC
DLC
DLC
DLC
DSI
DSI
DLC
DLC
DTC
DLC
DLC
DLC
DTC
DLC
DLC
DIAT
DTC
DIEMIT

5
1
2
1
2
7
5
0
1
0
0
1
1
0
8
0
5
0
6
0
4
7
2
5
1
6
1
0
2
0
0
2
3
1
1
1
5
0
15
0
0
0
0
2
2
7
0
2
5
4
5

10
5
10
10
10
10
0
10
10
10
10
10
10
10
20
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
5
10
10
10
20
5
10
10
10
10
10
10
5
10
10
10
10

20000
10000
20000
20000
20000
20000
0
20000
20000
20000
20000
20000
20000
20000
40000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
40000
10000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000

30
60
30
30
30
30
60
30
30
30
30
120
30
30
90
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
20
30
30
30
90
20
30
30
30
30
30
30
60
30
30
30
30

30000
60000
30000
30000
30000
30000
60000
30000
30000
30000
30000
120000
30000
30000
90000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
90000
20000
30000
30000
30000
30000
30000
30000
60000
30000
30000
30000
30000

IMSAT PR 555-5
REBELS G
679
SPSI
548-6
CHIMTITA 395-16
VOLTACTI 510-3
BADUC
484-18
MARCOFIL382-1
COMPREST
372-3,4
GERKON 189-1
COMPREST
405
Prosys
46
BADUC
570-9
WURTH 596-3
CHIMTITA 584-4
WURTH 342-13
DDS Grup 403-4
RENANIA 378-10
COELCO 549-5
Prosys
459-14
ROMELEC619-1
STORE
246
CHIMTITA 676-8
ROMELEC382-7
STORE
543-13
NIK - TEL
659
COMPREST
540
IMSAT PR 548-16
CHIMTITA 536-13
COMPREST
571-15,16
IMSAT PR 611-3
STORE
372-11
OBO BET
63
VOLTACTI 485-2
STORE
596-12
CONTROM284-2
MARCOFIL369-4
Prosys
483-2
BADUC
645
BADUC
50
DCB
318-3
RENANIA 324 - 1
CHIMTITA 468-4
BADUC
382-4
STORE
442-7
TURBO TU694-6
REBELS G647-13
Prosys
685
GERKON 611-7
CHIMTITA 543-5
SPSI
245-6
SPSI
642-1

6224775
6167556
6106000
6061394
6039700
5954000
5650000
5499000
5435335
5400000
5383599
5330000
5313600
5251480
5249280
5137885
4966610
4900608
4888920
4781000
4688600
4657600
4646000
4606400
4588220
4543500
4533800
4494990
4470000
4446800
4375600
4367252
4332000
4314355
4259991
4242900
4216600
4203199
4203000
4188700
4167126
4143340
4105000
4092100
4061593
4039980
3969000
3939300
3904110
3800000
3797000

DSI
DLC
DIAT
SPSI
DSI
DIAT
DTC
DSI
DLC
DTC
AG
DIAT
DTC
SPSI
DTC
DSI
DLC
DIAT
DIEMIT
DIEMIT
DSI
DLC
DTC
DIEMIT
DSI
spsi
DIAT
DLC
DSI
DIAT
DSI
DTC
DSI
DTC
DIEMIT
DTC
DAL
DLC
DSI
DLC
SPSI
DTC
DTC
SPSI
DLC
C+M
DIAT
DIEMIT
DLC
DSI

0
1
5
0
1
0
2
0
3
1
3
5
4
1
0
0
0
2
2
0
0
5
2
0
1
0
2
0
2
1
0
0
3
4
0
1
0
5
0
0
1
0
0
0
2
5
1
1
0
0
0

10
5
0
10
10
10
10
10
10
10
5
10
10
10
10
10
5
10
5
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
5
10
10
10
5
10
10
10
10
5
5
10
10
0
0

20000
10000
0
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
10000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
10000
20000
20000
20000
20000
10000
10000
20000
20000
0
0

30
20
60
30
30
30
30
30
30
30
20
30
30
30
30
30
20
30
20
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
20
30
30
30
20
30
30
30
120
20
20
30
30
60
60

30000
20000
60000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
20000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
20000
30000
30000
30000
120000
20000
20000
30000
30000
60000
60000

CHIMTITA 372-12
ADMEB 513-1
CHIMTITA 494-14
BADUC
664-2
STORE
486-10
IMSAT PR 450-6
STORE
380-6
STORE
450-5
STORE
311-1
STORE
611-9
CHIMTITA 380-2
COMPREST
445-2
STORE
375-17
STORE
654-2
DIAMOND
526
RENANIA 377-9
IMSAT PR 163-1
EXPOTRA 366-3
ROMELEC
13.2
STORE
626-35
Prosys
612
STORE
328-6
CHIMTITA 441-4
RENANIA 543-2
ROMELEC368-1
BADUC
401
GEVE CO 549-6
WURTH 297-12
RENANIA 383-15
STORE
31
NIK - TEL 556-2
CHIMTITA 487-15
ELECTROA484-1
TURBO TU513-14
STORE
697-6
CHIMTITA 626-27
CHIMTITA 381-2
BADUC
673-3
VOLTACTI 364-8
Prosys
9
STORE
562-37
STORE
581-9
GEVE CO 487-12
STORE
410-3
ROMELEC525-16
GERKON 427-7
TURBO TU487-8
BADUC
486-15
SPSI
660-2
BADUC
394-2
STORE
571-9

3752000
3739500
3723700
3714000
3710000
3641675
3631000
3577000
3567836
3561800
3561200
3542000
3510400
3507800
3499944
3498775
3455832
3440000
3348000
3345361
3314850
3301240
3267389
3224115
3183000
3133000
3075342
3062080
3038150
2999157
2941000
2844123
2825300
2822000
2809680
2777000
2635250
2582000
2502000
2452000
2439700
2425160
2381700
2365000
2361000
2340000
2327600
2297000
2222000
2197000
2154670

DSI
SPSI
SPSI
DIAT
DTC
DSI
SPSI
DSI
DLC
DIAT
SPSI
SPSI
DSI
DTC
DSI
DIAT
DSI
SPSI
DIEMIT
DSI
DAL
DTC
DLC
DIEMIT
DIEMIT
DTC
DIAT
DLC
DIAT
DLC
DSI
SPSI
DIAT
SPSI
DLC
DSI
SPSI
DSI
DIAT
DLC
DLC
DLC
SPSI
DSI
DTC
DSI
SPSI
DTC
DSI
DAL
DSI

0
0
0
2
1
0
2
0
0
1
0
2
1
0
3
0
3
1
1
1
0
1
0
0
0
0
2
0
4
3
0
0
3
0
1
5
0
0
1
2
1
3
0
3
0
1
0
0
3
0
2

10
5
10
10
10
10
10
10
10
10
10
10
10
10
10
5
10
10
10
10
5
10
10
5
10
10
10
10
5
10
10
10
10
10
10
10
10
10
10
5
10
10
10
10
10
10
10
10
0
10
10

20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
10000
20000
20000
10000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
0
20000
20000

30
60
30
30
30
30
30
30
30
30
30
30
30
30
30
20
30
30
30
30
20
30
30
20
30
30
30
30
20
30
30
30
30
120
30
30
30
30
30
20
30
30
30
30
30
30
120
30
60
30
30

30000
60000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
20000
30000
30000
20000
30000
30000
30000
30000
20000
30000
30000
30000
30000
120000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
120000
30000
60000
30000
30000

RENANIA
558
STORE
684-8
BADUC
586-8
DDS Grup 450-7
RENANIA 644-5
CHIMTITA 471-1
GERKON 560-4
CHIMTITA 637-2
RENANIA
343
COMPREST
487-4,6,9
BADUC
350
COMPREST
410-1
BADUC
468-1
CHIMTITA 588-5
STORE
344-3
STORE
400-7
STORE
555-2
GEVE CO 522-9
GERKON 571-7
GEVE CO 428-1
VOLTACTI 700-17
COMPREST
595-1
STORE
670-4
BADUC
561-28
STORE
474-6
STORE
332-3
VOLTACTI 674-6
IMSAT PR 370-4
BADUC
590-11
STORE
427-16
BADUC
375
NIK - TEL 320-4
NIK - TEL 380-2
RENANIA 358-3
COMPREST
532-1
COMPREST
394-0,1
COMPREST
642-9
STORE
674-2
NIK - TEL 543-1
GERKON 700-6
GERKON 698-4
OBO BET 476-2
OBO BET 617-2
BADUC
413
CHIMTITA 516-2
RENANIA 700-12
STORE
700-1
STORE
675-5
IMSAT PR 484-14
BADUC
364-4
STORE
234-4

2110743
2066250
2058000
2034080
1922900
1906680
1899000
1895600
1887155
1843040
1827000
1800000
1790000
1775200
1769000
1768600
1766750
1742000
1738000
1731600
1722920
1716000
1690000
1661000
1628000
1602440
1587000
1552000
1488000
1487400
1479000
1478800
1462070
1442460
1392000
1385100
1372000
1360500
1344536
1343500
1329500
1311200
1305648
1280000
1259000
1258350
1243000
1234500
1231500
1218000
1203548

DLC
DSI
SPSI
DSI
DLC
SPSI
DSI
DLC
DLC
SPSI
DTC
DSI
SPSI
DLC
DIAT
DLC
DSI
DIAT
DSI
DLC
DSI
C+M
DTC
DIAT
DSI
DLC
DSI
DLC
SPSI
DSI
SPSI
DSI
SPSI
SPSI
DIEMIT
DAL
DSI
DSI
DIEMIT
DSI
DSI
DLC
DIAT
DAL
DISI
DSI
DSI
DLC
DIAT
DIAT
DLC

0
1
1
0
0
0
0
2
0
0
0
3
0
1
0
4
0
6
2
5
2
4
0
0
1
1
0
1
0
5
0
1
2
4
5
0
2
0
0
2
1
1
0
0
0
2
2
5
3
0
0

5
10
10
10
5
10
10
10
5
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
5
10
10
10
10
10
10
10
10
10
10
10
5
10
10
10
10
10

10000
20000
20000
20000
10000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000

20
30
30
30
20
30
30
30
20
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
20
30
30
30
30
30
30
30
30
30
30
30
20
30
30
30
30
30

20000
30000
30000
30000
20000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000

NIK - TEL 374-1

IMSAT PR 698-10
VOLTACTI 300-2
RENANIA 366-2
SEA
537-21
IMSAT PR 626-38
MAIRON
322
ROMELEC
323
STORE
728-2
RENANIA 442-8
STORE
443-3
VOLTACTI 601-12
STORE
582-4
BADUC
654-3
EDELWEIS676-2
STORE
564-1
VOLTACTI 370-2
STORE
703
REBELS G
356
RENANIA 316-1
BADUC
497-8
GEVE CO 368-5
Prosys
627-2
RENANIA 474-8
COMPREST
490-3
MARCOFIL419-6
STORE
508-3
STORE
536-12
GEVE CO 503-10
STORE
680-7
EXPOTRA 653-20
Buc.TRAD 442-2
RENANIA
439
STORE
656-3
STORE
318-5
BADUC
665-1
VOLTACTI 556-1
ROMELEC497-10
STORE
588-2
STORE
480-1
OBO BET 571-17
IMSAT PR 369-1
STORE
537-15
NIK - TEL
657
GEVE CO 600-6
RENANIA 419-1
BADUC
693-14
RENANIA 596-2
GEVE CO 377-4
STORE
368-7
STORE
566-3

1184400
1155500
1152000
1139580
1139450
1133560
1130000
1130000
1119500
1116300
1085780
1077600
1060200
1035000
1031540
1022200
1009500
1008000
1005360
984279
984000
966000
947900
909628
900000
897900
890500
837000
832500
831320
826600
821516
817000
814480
811164
804210
801200
767000
764200
734760
732600
727655
700000
672280
668000
654280
650850
645360
611440
586260
576250

DIAT
DSI
DSI
SPSI
DSI
DSI
DLC
DIEMIT
DSI
DTC
DTC
DIAT
DLC
DTC
DLC
SPSI
DLC
DLC
DLC
DLC
DIAT
DIEMIT
MARKETI
DSI
SPSI
DTC
DLC
DLC
SPSI
DLC
DLC
DTC
DLC
DLC
DSI
DIAT
DSI
DIAT
DLC
DTC
DSI
DTC
DSI
DSI
DIAT
DTC
SPSI
DTC
DIAT
DIEMIT
DSI

0
1
1
1
0
5
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
1
1
0
1
0
0
2
1
0
3
1
0
2
0
0
1
0
2
0
0
1
3
0
1
0
2
0
0

10
10
10
5
10
10
10
10
10
5
10
10
10
10
10
10
10
10
5
5
10
10
5
5
10
10
10
10
10
10
10
10
5
10
10
10
10
10
10
10
10
10
10
10
10
5
10
5
10
10
10

20000
20000
20000
10000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
10000
20000
20000
20000

30
30
30
20
30
30
30
30
30
20
30
30
30
30
30
30
30
30
20
20
30
30
20
20
30
30
30
30
30
30
30
30
20
30
30
30
30
30
30
30
30
30
30
30
30
20
30
20
30
30
30

30000
30000
30000
20000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
20000
20000
30000
30000
20000
20000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
20000
30000
30000
30000

CHIMTITA 525-4
STORE
545-14
OBO BET 611-11
STORE
512
STORE
636-2
NIK - TEL
13.1
MARCOFIL370-3
STORE
346-3
STORE
445-3
OBO BET 626-9
STORE
676-6
ROMELEC342-15
RENANIA 507-5
NIK - TEL 555-3
RENANIA 583-3
GEVE CO 548-5
CHIMTITA 380-8
STORE
590-3
MARCOFIL
187
NIK - TEL 653-23
COMPREST
564-2
ADMEB 487-3
BADUC
601-11
Prosys
319
MARCOFIL480-2
STORE
567-2
STORE
280-1
STORE
402-4
COELCO 698-7
STORE
522-18
STORE
529-9
GEVE CO 504-3
STORE
503-11
VOLTACTI
352
STORE
595-3
OBO BET 699-2
WURTH 386-7
ROMELEC346-2
VOLTACTI 626-30
STORE
588-3
STORE
471-2
VOLTACTI 383-5
STORE
698-1
Prosys
607
STORE
367
BADUC
504-2
Prosys
365
STORE
632-37
GERKON 371-1
STORE
362-7
NIK - TEL 522-8

568700
532550
522900
504250
494100
475000
469000
468750
468000
461700
458000
448270
430258
420000
403555
393600
390835
384928
360000
352940
349600
347400
316758
310924
306000
303827
302160
296600
291453
291000
288000
279500
271000
261000
256556
242610
226800
197724
196000
194154
180000
179000
177750
168067
166500
165000
151261
135520
132900
120960
110000

DTC
DTC
DIAT
Imsat Bana
C+M
DIEMIT
DLC
DISI
SPSI
DSI
DLC
DTC
DLC
DSI
SPSI
DIAT
SPSI
SPSI
DSI
DLC
SPSI
SPSI
DIAT
DAF
DTC
DLC
DSI
DIAT
DSI
DIAT
DLC
DIAT
SPSI
DLC
C+M
DSI
DTC
DISI
DSI
DLC
SPSI
DIAT
DSI
DLC
DIAT
DIAT
DLC
SPSI
DLC
SPSI
DIAT

1
1
1
1
2
0
1
0
2
2
1
0
1
0
0
2
0
0
0
1
0
0
1
4
0
0
0
4
1
1
0
0
0
1
4
1
1
0
1
3
0
4
1
0
2
0
2
0
0
1
2

10
10
10
10
10
10
10
10
10
10
10
10
5
10
5
10
10
10
10
10
10
5
10
5
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
5
10
10
5
10
10
10
10

20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
10000
20000
20000
20000
20000
20000
20000
10000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
10000
20000
20000
20000
20000

30
30
30
30
30
30
30
30
30
30
30
30
20
30
20
30
30
30
30
30
30
60
30
20
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
20
30
30
20
30
30
30
30

30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
20000
30000
30000
30000
30000
30000
30000
60000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
20000
30000
30000
30000
30000

Prosys
579
OBO BET
658
STORE
385-5
BADUC
402-3
STORE
358-3
TURBO TU487-10
STORE
371-2
OBO BET 698-11

100000
99650
95400
95000
87354
73312
64800
48840

DLC
DSI
DSI
DIAT
SPSI
SPSI
DLC
DSI

0
1
1
0
1
0
0
1

5
10
10
10
10
1
10
10

10000
20000
20000
20000
20000
2000
20000
20000

20
30
30
10
30
0
30
30

20000
30000
30000
10000
30000
0
30000
30000

nr km/pu
7200000
2500000
700000
7200000
7200000
7200000
7200000
182000
4375000
7200000
0
162500
55000
0
0
4900000
0
4375000
55000
162500
840000
5000000
0
0
66000
26000
97500
0
840000
150000
0
234000
1750000
0
262500
7200000
39000
630000
345000
522000
0
0
7200000
97500
4375000
182000
522000
7200000

reducere
transp
optim

-350000
-3600000
-3600000
-3600000
-3600000
-91000
-2187500
-3600000

0
-2187500
-27500
-420000
-2500000

-33000
-13000
-48750
0
-75000
0
-875000

-3600000

-172500

-3600000
-2187500
-91000
-3600000

discount
volum

dif pret
furn alt

cost total
c3*c15/
cost tot
asociat
proc cost (c3+c15) cost tr op op
7620000
0.002 7601093 3600000 4020000
2680000
0.004 2670319
72000
252000
400000
0.001
399665
350000
400000
4020000
0.009 3982402 3600000 4020000
4020000
0.009 3982330 3600000 4020000
4020000
0.011 3974540 3600000 4020000
4020000
0.012 3973632 3600000 4020000
221000
0.001
220817
91000
221000
2367500
0.009 2345902 2187500 2367500
4020000
0.017 3950871 3600000 4020000
50000
0.000
49989
0
50000
342500
0.002
341982
81250
261250
105000
0.000
104950
27500
77500
100000
0.001
99939
0
100000
60000
0.000
59976
0
60000
4950000
0.034 4785719 2450000 2500000
60000
0.000
59975
0
60000
2367500
0.018 2325451 2187500 2367500
77500
0.001
77454
27500
77500
342500
0.003
341584
81250
261250
560000
0.005
557377
420000
560000
3280000
0.029 3186475 2500000 3280000
50000
0.000
49978
0
50000
50000
0.000
49977
0
50000
113000
0.001
112881
33000
113000
63000
0.001
62963
13000
63000
98750
0.001
98635
48750
98750
50000
0.001
49970
0
50000
980000
0.012
968363
420000
560000
125000
0.002
124799
75000
125000
30000
0.000
29988
0
30000
284000
0.004
282946
117000
167000
960000
0.013
947998
875000
960000
30000
0.000
29988
0
30000
312500
0.004
311153
131250
181250
4020000
0.060 3791520 3600000 4020000
89000
0.001
88881
19500
69500
700000
0.011
692653
315000
385000
222500
0.003
221749
172500
222500
572000
0.009
567030
261000
311000
50000
0.001
49956
0
50000
50000
0.001
49955
0
50000
4020000
0.073 3746554 3600000 4020000
147500
0.003
147100
48750
98750
2367500
0.044 2267402 2187500 2367500
221000
0.004
220064
91000
221000
572000
0.011
565628
261000
311000
4020000
0.083 3711087 3600000 4020000

0
0
4375000 -2187500
630000
700000
4375000 -2187500
700000
0
0
0
0
0
0
0
630000
630000 -315000
840000 -420000
91000
260000
182000
-91000
840000
630000
700000
0
0
630000 -315000
522000
630000
840000
0
630000
91000
-45500
0
630000
26000
-13000
84500
-42250
630000
4375000 -2187500
0
522000
630000
0
0
522000
0
0
97500
840000
112500
-56250
0
0
262500
522000
630000
700000
522000
240500 -120250

50000
2367500
680000
750000
2367500
750000
50000
60000
30000
30000
680000
365000
560000
141000
330000
221000
980000
680000
750000
60000
365000
572000
680000
980000
50000
680000
185500
30000
680000
63000
92250
680000
2367500
50000
572000
680000
50000
572000
50000
60000
147500
980000
106250
30000
50000
312500
572000
680000
750000
572000
170250

0.001
0.050
0.015
0.017
0.054
0.017
0.001
0.001
0.001
0.001
0.017
0.009
0.015
0.004
0.009
0.006
0.028
0.020
0.022
0.002
0.011
0.018
0.021
0.031
0.002
0.022
0.006
0.001
0.024
0.002
0.003
0.025
0.095
0.002
0.023
0.028
0.002
0.023
0.002
0.003
0.006
0.043
0.005
0.001
0.002
0.015
0.027
0.033
0.037
0.028
0.009

49947
2254578
670004
737460
2246311
737341
49942
59911
29978
29977
668533
361595
551798
140469
327002
219651
953265
666853
733520
59891
361003
562099
666019
950886
49922
665445
184360
29970
664307
62855
91938
663284
2162626
49900
559136
661780
49898
558913
49896
59850
146560
939518
105740
29959
49886
308023
556833
658189
723238
556223
168746

0
2187500
315000
350000
2187500
350000
0
0
0
0
315000
315000
420000
45500
130000
91000
420000
315000
350000
0
315000
261000
315000
420000
0
315000
45500
0
315000
13000
42250
315000
2187500
0
261000
315000
0
261000
0
0
48750
420000
56250
0
0
131250
261000
315000
350000
261000
120250

50000
2367500
365000
400000
2367500
400000
50000
60000
30000
30000
365000
365000
560000
95500
200000
221000
560000
365000
400000
60000
365000
311000
365000
560000
50000
365000
185500
30000
365000
63000
92250
365000
2367500
50000
311000
365000
50000
311000
50000
60000
98750
560000
106250
30000
50000
181250
311000
365000
400000
311000
170250

0
130000
97500
270000
84500
0
630000
4375000
522000
208000
0
0
630000
0
840000
630000
0
234000
26000
522000
240500
130000
97500
522000
522000
840000
130000
7200000
630000
84500
65000
630000
4375000
630000
234000
522000
7200000
0
65000
630000
26000
630000
700000
0
630000
234000
630000
522000
240500
260000
0

0
-65000

0
-315000
-2187500

-117000
-13000
-120250
-48750

-3600000

-32500
-315000
-2187500
-315000
-117000
-3600000

-315000

-120250

30000
115000
147500
320000
134500
80000
365000
2367500
572000
258000
50000
30000
680000
30000
980000
680000
30000
167000
63000
572000
170250
180000
98750
572000
572000
980000
180000
4020000
680000
134500
82500
365000
2367500
365000
167000
572000
4020000
50000
115000
680000
76000
680000
750000
50000
365000
284000
680000
572000
170250
330000
30000

0.002
0.006
0.008
0.018
0.008
0.005
0.022
0.145
0.035
0.016
0.003
0.002
0.044
0.002
0.064
0.045
0.002
0.011
0.004
0.041
0.013
0.013
0.007
0.043
0.044
0.075
0.014
0.311
0.053
0.011
0.007
0.029
0.194
0.031
0.014
0.050
0.353
0.004
0.010
0.061
0.007
0.062
0.070
0.005
0.035
0.027
0.065
0.056
0.017
0.033
0.003

29952
114293
146300
314301
133465
79621
357041
2067981
552538
253963
49842
29943
651358
29941
920662
650874
29939
165130
62727
549547
168147
177640
98026
548329
548120
911673
177530
3066951
645627
133098
81964
354606
1982180
354052
164619
544739
2971372
49781
113832
640667
75480
640122
700762
49766
352763
276454
638243
541864
167455
319543
29908

0
65000
48750
135000
42250
0
315000
2187500
261000
104000
0
0
315000
0
420000
315000
0
117000
13000
261000
120250
65000
48750
261000
261000
420000
65000
3600000
315000
42250
32500
315000
2187500
315000
117000
261000
3600000
0
32500
315000
13000
315000
350000
0
315000
117000
315000
261000
120250
130000
0

30000
115000
98750
185000
92250
80000
365000
2367500
311000
154000
50000
30000
365000
30000
560000
365000
30000
167000
63000
311000
170250
115000
98750
311000
311000
560000
115000
4020000
365000
92250
82500
365000
2367500
365000
167000
311000
4020000
50000
82500
365000
63000
365000
400000
50000
365000
167000
365000
311000
170250
200000
30000

234000
260000
84500
234000
234000
84500
0
26000
84500
208000
39000
840000
630000
234000
182000
208000
0
270000
26000
0
26000
84500
208000
104000
65000
104000
630000
97500
91000
630000
270000
270000
240500
0
0
234000
84500
91000
182000
0
234000
345000
84500
345000
345000
104000
260000
91000
270000
630000
0

-117000
-42250
-117000
-42250
0

-91000
0
-13000
-13000
-42250
-104000
-52000
-52000

-45500

-135000
-120250

-42250
-91000

-172500
-172500
-52000
-45500
-135000
-315000
0

167000
330000
92250
284000
167000
92250
60000
76000
134500
258000
89000
980000
680000
284000
221000
258000
50000
320000
63000
50000
63000
92250
154000
102000
115000
102000
680000
147500
95500
680000
320000
185000
170250
50000
30000
284000
92250
141000
221000
30000
284000
395000
134500
222500
222500
102000
330000
95500
185000
365000
50000

0.017
0.035
0.010
0.031
0.018
0.010
0.007
0.008
0.015
0.031
0.011
0.117
0.082
0.034
0.027
0.032
0.006
0.041
0.008
0.007
0.008
0.012
0.021
0.014
0.016
0.014
0.095
0.021
0.013
0.098
0.046
0.027
0.025
0.007
0.004
0.042
0.014
0.021
0.033
0.005
0.043
0.060
0.021
0.034
0.034
0.016
0.051
0.015
0.029
0.058
0.008

164135
318922
91348
275478
164015
91322
59603
75360
132481
250307
88066
876998
628391
274567
215183
250055
49683
307391
62491
49676
62482
91141
150892
100619
113218
100579
621260
144529
94235
619540
305919
180137
166088
49632
29867
272480
90996
138091
213920
29865
272337
372760
131789
215158
215158
100427
313962
94096
179733
345031
49604

117000
130000
42250
117000
117000
42250
0
13000
42250
104000
19500
420000
315000
117000
91000
104000
0
135000
13000
0
13000
42250
104000
52000
32500
52000
315000
48750
45500
315000
135000
135000
120250
0
0
117000
42250
45500
91000
0
117000
172500
42250
172500
172500
52000
130000
45500
135000
315000
0

167000
200000
92250
167000
167000
92250
60000
63000
92250
154000
69500
560000
365000
167000
221000
154000
50000
185000
63000
50000
63000
92250
154000
102000
82500
102000
365000
98750
95500
365000
185000
185000
170250
50000
30000
167000
92250
95500
221000
30000
167000
222500
92250
222500
222500
102000
200000
95500
185000
365000
50000

26000
0
0
234000
91000
270000
208000
630000
97500
630000
0
270000
0
234000
0
130000
0
39000
0
0
84500
234000
0
84500
78000
630000
26000
234000
630000
26000
84500
345000
91000
84500
91000
208000
0
270000
270000
130000
0
234000
270000
84500
840000
0
0
97500
234000
0
0

-104000
-48750
0
-135000
0

-19500
0

-117000
0

-13000
-315000

-45500
-42250

-135000

-420000
0

76000
30000
60000
284000
141000
320000
154000
680000
98750
680000
30000
185000
50000
284000
50000
180000
30000
69500
30000
50000
134500
167000
50000
134500
128000
680000
63000
284000
365000
76000
134500
395000
95500
92250
141000
258000
30000
185000
320000
180000
30000
284000
320000
134500
560000
30000
30000
147500
284000
60000
60000

0.012
0.005
0.010
0.047
0.023
0.054
0.027
0.124
0.018
0.126
0.006
0.035
0.009
0.054
0.010
0.035
0.006
0.014
0.006
0.010
0.029
0.036
0.011
0.029
0.028
0.150
0.014
0.063
0.082
0.017
0.031
0.090
0.022
0.021
0.033
0.061
0.007
0.044
0.076
0.043
0.007
0.069
0.078
0.033
0.138
0.007
0.008
0.037
0.073
0.016
0.016

75083
29855
59416
271289
137783
303679
149914
605166
96988
603947
29834
178794
49534
269429
49528
173907
29820
68528
29817
49483
130749
161219
49468
130684
124526
591477
62137
267123
337446
74723
130489
362237
93440
90319
136483
243211
29788
177201
297360
172584
29786
265782
296859
130220
492145
29779
29775
142176
264742
59067
59067

13000
0
0
117000
45500
135000
104000
315000
48750
315000
0
135000
0
117000
0
65000
0
19500
0
0
42250
117000
0
42250
39000
315000
13000
117000
315000
13000
42250
172500
45500
42250
45500
104000
0
135000
135000
65000
0
117000
135000
42250
420000
0
0
48750
117000
0
0

63000
30000
60000
167000
95500
185000
154000
365000
98750
365000
30000
185000
50000
167000
50000
115000
30000
69500
30000
50000
92250
167000
50000
92250
89000
365000
63000
167000
365000
63000
92250
222500
95500
92250
95500
154000
30000
185000
185000
115000
30000
167000
185000
92250
560000
30000
30000
98750
167000
60000
60000

234000
260000
234000
270000
84500
26000
84500
84500
84500
84500
234000
630000
84500
84500
65000
0
26000
65000
0
84500
0
84500
234000
0
0
270000
240500
0
0
84500
78000
234000
135000
840000
84500
234000
234000
270000
91000
0
84500
84500
240500
84500
0
97500
840000
270000
0
270000
84500

-135000
-42250
-42250

-315000

-32500
-13000

-42250
-42250

-120250
0
-42250

-67500

-117000

-45500
0
-42250
-42250
-42250
-48750

0
-42250

284000
330000
284000
185000
92250
76000
92250
134500
134500
134500
284000
365000
134500
134500
82500
30000
63000
115000
50000
92250
30000
92250
284000
30000
50000
320000
170250
50000
30000
92250
128000
284000
117500
980000
134500
167000
284000
320000
95500
30000
92250
92250
290500
92250
50000
98750
980000
320000
60000
320000
92250

0.076
0.088
0.076
0.050
0.025
0.021
0.025
0.038
0.038
0.038
0.080
0.103
0.038
0.038
0.024
0.009
0.018
0.033
0.015
0.028
0.009
0.028
0.087
0.009
0.016
0.102
0.055
0.016
0.010
0.031
0.044
0.100
0.042
0.347
0.048
0.060
0.108
0.124
0.038
0.012
0.038
0.038
0.122
0.039
0.021
0.042
0.421
0.139
0.027
0.146
0.043

264016
303240
263875
176222
90012
74446
89964
129626
129614
129606
263024
330901
129537
129533
80600
29745
61872
111280
49264
89774
29731
89742
261289
29723
49227
290345
161319
49197
29707
89497
122661
258216
112808
727396
128356
157527
256371
284714
91989
29637
88889
88870
258919
88787
48963
94751
689638
280871
58422
279317
88463

117000
130000
117000
135000
42250
13000
42250
42250
42250
42250
117000
315000
42250
42250
32500
0
13000
32500
0
42250
0
42250
117000
0
0
135000
120250
0
0
42250
39000
117000
67500
420000
42250
117000
117000
135000
45500
0
42250
42250
120250
42250
0
48750
420000
135000
0
135000
42250

167000
200000
167000
185000
92250
63000
92250
92250
92250
92250
167000
365000
92250
92250
82500
30000
63000
82500
50000
92250
30000
92250
167000
30000
50000
185000
170250
50000
30000
92250
89000
167000
117500
560000
92250
167000
167000
185000
95500
30000
92250
92250
170250
92250
50000
98750
560000
185000
60000
185000
92250

0
84500
270000
130000
0
234000
97500
234000
0
630000
270000
630000
270000
234000
84500
84500
84500
240500
97500
240500
91000
630000
84500
270000
84500
84500
91000
26000
270000
84500
270000
78000
78000
0
0
630000
630000
84500
78000
97500
97500
345000
345000
270000
234000
0
84500
84500
26000
270000
84500

-117000

-315000

-42250
-120250
-48750
-120250
-45500
-315000

-42250

-39000
0
0
-315000

-48750

0
-42250
-42250
-13000

30000
134500
320000
180000
30000
284000
147500
167000
30000
680000
320000
365000
320000
284000
134500
92250
134500
170250
98750
170250
95500
365000
134500
320000
134500
134500
141000
76000
320000
92250
320000
128000
89000
30000
50000
680000
365000
134500
128000
98750
147500
395000
395000
320000
284000
30000
92250
92250
63000
320000
134500

0.014
0.065
0.155
0.088
0.016
0.149
0.078
0.088
0.016
0.369
0.175
0.203
0.179
0.160
0.076
0.052
0.076
0.098
0.057
0.098
0.055
0.213
0.080
0.193
0.083
0.084
0.089
0.049
0.215
0.062
0.216
0.087
0.061
0.021
0.036
0.491
0.266
0.099
0.095
0.074
0.111
0.301
0.303
0.250
0.226
0.024
0.074
0.075
0.051
0.263
0.112

29580
126280
276939
165366
29539
247182
136869
153479
29531
496729
272306
303464
271469
244831
124996
87677
124985
155092
93441
155010
90485
300980
124585
268309
124236
124085
129495
72452
263363
86863
263079
117803
83893
29389
48266
456088
288302
122399
116874
91989
132770
303554
303256
256000
231728
29301
85877
85836
59934
253420
120980

0
42250
135000
65000
0
117000
48750
117000
0
315000
135000
315000
135000
117000
42250
42250
42250
120250
48750
120250
45500
315000
42250
135000
42250
42250
45500
13000
135000
42250
135000
39000
39000
0
0
315000
315000
42250
39000
48750
48750
172500
172500
135000
117000
0
42250
42250
13000
135000
42250

30000
92250
185000
115000
30000
167000
98750
167000
30000
365000
185000
365000
185000
167000
92250
92250
92250
170250
98750
170250
95500
365000
92250
185000
92250
92250
95500
63000
185000
92250
185000
89000
89000
30000
50000
365000
365000
92250
89000
98750
98750
222500
222500
185000
167000
30000
92250
92250
63000
185000
92250

78000
26000
91000
0
104000
26000
700000
0
84500
0
84500
91000
84500
270000
0
84500
91000
84500
0
0
270000
240500
0
0
0
208000
84500
84500
240500
84500
65000
262500
0
84500
84500
270000
91000
0
84500
84500
345000
26000
84500
78000
240500
0
270000
0
240500
84500
84500

-45500

-13000

-42250

-45500
-42250
0

0
0

0
0

-42250

0
-42250
-135000

-172500

-120250

-120250

128000
76000
95500
30000
154000
63000
750000
50000
92250
30000
134500
95500
92250
320000
50000
134500
141000
134500
30000
30000
320000
290500
30000
30000
50000
258000
134500
134500
290500
92250
115000
312500
30000
92250
134500
185000
141000
50000
134500
134500
222500
76000
134500
128000
170250
30000
320000
30000
170250
134500
134500

0.108
0.066
0.083
0.026
0.135
0.056
0.664
0.044
0.082
0.027
0.124
0.089
0.087
0.309
0.048
0.132
0.140
0.133
0.030
0.030
0.325
0.301
0.032
0.033
0.056
0.287
0.151
0.161
0.349
0.111
0.139
0.380
0.037
0.113
0.166
0.230
0.176
0.065
0.176
0.183
0.304
0.104
0.192
0.190
0.255
0.046
0.492
0.046
0.278
0.229
0.233

115516
71310
88189
29230
135665
59683
450798
47881
85227
29215
119675
87726
84866
244428
47688
118860
123720
118666
29131
29113
241472
223337
29080
29042
47368
200414
116851
115879
215353
83036
100955
226385
28937
82865
115370
150402
119899
46940
114371
113689
170666
68813
112822
107527
135672
28685
214525
28667
133170
109401
109048

39000
13000
45500
0
52000
13000
350000
0
42250
0
42250
45500
42250
135000
0
42250
45500
42250
0
0
135000
120250
0
0
0
104000
42250
42250
120250
42250
32500
131250
0
42250
42250
135000
45500
0
42250
42250
172500
13000
42250
39000
120250
0
135000
0
120250
42250
42250

89000
63000
95500
30000
102000
63000
400000
50000
92250
30000
92250
95500
92250
185000
50000
92250
95500
92250
30000
30000
185000
170250
30000
30000
50000
154000
92250
92250
170250
92250
82500
181250
30000
92250
92250
185000
95500
50000
92250
92250
222500
63000
92250
89000
170250
30000
185000
30000
170250
92250
92250

234000
84500
345000
84500
84500
78000
208000
84500
84500
345000
84500
0
0
78000
0
240500
234000
84500
208000
78000
0
260000
270000
0
208000
84500
84500
84500
39000
84500
84500
240500
84500
91000
84500
345000
0
0
91000
84500
84500
91000
84500
0
84500
22500
0
84500
97500
84500
78000

-117000
-42250

-42250

-42250
-172500
-42250
0

-120250

-135000
0

-42250
-42250

-42250
0
-45500
-42250
-45500

-42250
0

-42250
-39000

167000
92250
395000
134500
92250
128000
258000
134500
92250
222500
92250
50000
30000
128000
30000
170250
284000
134500
258000
128000
50000
330000
185000
30000
258000
134500
134500
92250
89000
92250
134500
290500
134500
141000
92250
395000
50000
50000
95500
92250
134500
95500
134500
30000
92250
72500
30000
134500
147500
92250
89000

0.294
0.173
0.755
0.267
0.187
0.269
0.550
0.287
0.197
0.482
0.201
0.112
0.070
0.305
0.074
0.433
0.727
0.349
0.717
0.363
0.143
0.950
0.584
0.096
0.843
0.443
0.445
0.311
0.305
0.317
0.467
1.039
0.496
0.540
0.360
1.628
0.220
0.253
0.487
0.475
0.747
0.534
0.757
0.179
0.554
0.439
0.198
0.992
1.110
0.763
0.809

129092
78630
225020
106179
77736
100829
166440
104512
77060
150144
76784
44983
28045
98102
27924
118844
164480
99673
150291
93933
43744
169238
116790
27360
139979
93229
93071
70365
68180
70045
91683
142447
89888
91545
67852
150297
40968
39908
64213
62537
76979
62275
76565
25456
59361
50368
25035
67504
69910
52336
49196

117000
42250
172500
42250
42250
39000
104000
42250
42250
172500
42250
0
0
39000
0
120250
117000
42250
104000
39000
0
130000
135000
0
104000
42250
42250
42250
19500
42250
42250
120250
42250
45500
42250
172500
0
0
45500
42250
42250
45500
42250
0
42250
11250
0
42250
48750
42250
39000

167000
92250
222500
92250
92250
89000
154000
92250
92250
222500
92250
50000
30000
89000
30000
170250
167000
92250
154000
89000
50000
200000
185000
30000
154000
92250
92250
92250
69500
92250
92250
170250
92250
95500
92250
222500
50000
50000
95500
92250
92250
95500
92250
30000
92250
61250
30000
92250
98750
92250
89000

0
195000
84500
22500
84500
0
84500
195000

-42250
-42250

30000
245000
92250
52500
92250
2000
134500
245000

0.300
2.459
0.967
0.553
1.056
0.027
2.076
5.016

23077
70838
46899
33814
44868
1947
43731
40722

0
97500
42250
11250
42250
0
42250
97500

30000
147500
92250
41250
92250
2000
92250
147500

proc cost c3*c19/

opt
(c3+c19)
0.001 4014732
0.000
251914
0.001
399665
0.009 3982402
0.009 3982330
0.011 3974540
0.012 3973632
0.001
220817
0.009 2345902
0.017 3950871
0.000
49989
0.001
260948
0.000
77473
0.001
99939
0.000
59976
0.017 2457396
0.000
59975
0.018 2325451
0.001
77454
0.002
260717
0.005
557377
0.029 3186475
0.000
49978
0.000
49977
0.001
112881
0.001
62963
0.001
98635
0.001
49970
0.007
556181
0.002
124799
0.000
29988
0.002
166635
0.013
947998
0.000
29988
0.003
180796
0.060 3791520
0.001
69427
0.006
382767
0.003
221749
0.005
309525
0.001
49956
0.001
49955
0.073 3746554
0.002
98570
0.044 2267402
0.004
220064
0.006
309107
0.083 3711087

0.001
0.050
0.008
0.009
0.054
0.009
0.001
0.001
0.001
0.001
0.009
0.009
0.015
0.003
0.006
0.006
0.016
0.011
0.012
0.002
0.011
0.010
0.011
0.017
0.002
0.012
0.006
0.001
0.013
0.002
0.003
0.014
0.095
0.002
0.013
0.015
0.002
0.013
0.002
0.003
0.004
0.025
0.005
0.001
0.002
0.008
0.015
0.018
0.020
0.015
0.009

49947
2254578
362100
396405
2246311
396371
49942
59911
29978
29977
361670
361595
551798
95256
198895
219651
551167
361178
395264
59891
361003
308050
360933
550371
49922
360765
184360
29970
360430
62855
91938
360128
2162626
49900
307158
359684
49898
307091
49896
59850
98328
546543
105740
29959
49886
179735
306461
358621
392259
306277
168746

0.002
0.006
0.005
0.010
0.005
0.005
0.022
0.145
0.019
0.009
0.003
0.002
0.024
0.002
0.037
0.024
0.002
0.011
0.004
0.022
0.013
0.008
0.007
0.023
0.024
0.043
0.009
0.311
0.029
0.007
0.007
0.029
0.194
0.031
0.014
0.027
0.353
0.004
0.007
0.033
0.006
0.033
0.037
0.005
0.035
0.016
0.035
0.030
0.017
0.020
0.003

29952
114293
98211
183081
91762
79621
357041
2067981
305156
152553
49842
29943
356584
29941
540108
356438
29939
165130
62727
304241
168147
114032
98026
303868
303803
537002
113987
3066951
354859
91588
81964
354606
1982180
354052
164619
302762
2971372
49781
81897
353355
62642
353190
385552
49766
352763
164362
352617
301872
167455
196110
29908

0.017
0.021
0.010
0.018
0.018
0.010
0.007
0.007
0.010
0.018
0.008
0.067
0.044
0.020
0.027
0.019
0.006
0.024
0.008
0.007
0.008
0.012
0.021
0.014
0.011
0.014
0.051
0.014
0.013
0.052
0.027
0.027
0.025
0.007
0.004
0.025
0.014
0.014
0.033
0.005
0.025
0.034
0.014
0.034
0.034
0.016
0.031
0.015
0.029
0.058
0.008

164135
195876
91348
164016
164015
91322
59603
62559
91296
151226
68929
524780
349589
163693
215183
151134
49683
180714
62491
49676
62482
91141
150892
100619
81579
100579
347371
97409
94235
346832
180205
180137
166088
49632
29867
162949
90996
94157
213920
29865
162898
215265
90967
215158
215158
100427
193994
94096
179733
345031
49604

0.010
0.005
0.010
0.028
0.016
0.031
0.027
0.066
0.018
0.068
0.006
0.035
0.009
0.032
0.010
0.022
0.006
0.014
0.006
0.010
0.020
0.036
0.011
0.020
0.019
0.080
0.014
0.037
0.082
0.014
0.021
0.051
0.022
0.021
0.022
0.036
0.007
0.044
0.044
0.027
0.007
0.040
0.045
0.023
0.138
0.007
0.008
0.025
0.043
0.016
0.016

62369
29855
59416
162522
94013
179425
149914
342281
96988
341891
29834
178794
49534
161853
49528
112482
29820
68528
29817
49483
90470
161219
49468
90439
87306
337858
62137
161018
337446
62120
90345
211714
93440
90319
93406
148606
29788
177201
177200
111927
29786
160530
177022
90216
492145
29779
29775
96335
160150
59067
59067

0.045
0.053
0.045
0.050
0.025
0.017
0.025
0.026
0.026
0.026
0.047
0.103
0.026
0.026
0.024
0.009
0.018
0.024
0.015
0.028
0.009
0.028
0.051
0.009
0.016
0.059
0.055
0.016
0.010
0.031
0.030
0.059
0.042
0.198
0.033
0.060
0.063
0.072
0.038
0.012
0.038
0.038
0.071
0.039
0.021
0.042
0.241
0.081
0.027
0.084
0.043

159884
189846
159832
176222
90012
61929
89964
89931
89925
89921
159519
330901
89888
89886
80600
29745
61872
80568
49264
89774
29731
89742
158879
29723
49227
174685
161319
49197
29707
89497
86386
157738
112808
467274
89317
157527
157048
172631
91989
29637
88889
88870
158892
88787
48963
94751
451398
171211
58422
170632
88463

0.014
0.045
0.090
0.057
0.016
0.088
0.052
0.088
0.016
0.198
0.101
0.203
0.103
0.094
0.052
0.052
0.052
0.098
0.057
0.098
0.055
0.213
0.055
0.111
0.057
0.058
0.060
0.041
0.124
0.062
0.125
0.060
0.061
0.021
0.036
0.264
0.266
0.068
0.066
0.074
0.074
0.170
0.170
0.145
0.133
0.024
0.074
0.075
0.051
0.152
0.077

29580
88307
169741
108846
29539
153551
93869
153479
29531
304664
167990
303464
167671
152641
87678
87677
87672
155092
93441
155010
90485
300980
87475
166460
87303
87228
90079
60542
164543
86863
164432
83948
83893
29389
48266
288876
288302
86392
83475
91989
91922
190221
190104
161638
147442
29301
85877
85836
59934
160606
85683

0.075
0.055
0.083
0.026
0.090
0.056
0.354
0.044
0.082
0.027
0.085
0.089
0.087
0.179
0.048
0.090
0.095
0.092
0.030
0.030
0.188
0.176
0.032
0.033
0.056
0.172
0.104
0.110
0.205
0.111
0.100
0.221
0.037
0.113
0.114
0.230
0.119
0.065
0.121
0.126
0.304
0.087
0.132
0.132
0.255
0.046
0.284
0.046
0.278
0.157
0.160

82780
59743
88189
29230
93619
59683
295425
47881
85227
29215
85026
87726
84866
156947
47688
84614
87246
84515
29131
29113
155723
144741
29080
29042
47368
131454
83591
83092
141344
83036
75013
148489
28937
82865
82830
150402
85329
46940
82314
81960
170666
57980
81508
78595
135672
28685
144054
28667
133170
79708
79520

0.294
0.173
0.426
0.183
0.187
0.187
0.328
0.197
0.197
0.482
0.201
0.112
0.070
0.212
0.074
0.433
0.427
0.240
0.428
0.252
0.143
0.576
0.584
0.096
0.503
0.304
0.305
0.311
0.238
0.317
0.320
0.609
0.340
0.366
0.360
0.917
0.220
0.253
0.487
0.475
0.513
0.534
0.519
0.179
0.554
0.371
0.198
0.681
0.743
0.763
0.809

129092
78630
156084
77983
77736
74956
115933
77081
77060
150144
76784
44983
28045
73438
27924
118844
117005
74416
107860
71077
43744
126927
116790
27360
102443
70764
70673
70365
56118
70045
69870
105803
68822
69917
67852
116060
40968
39908
64213
62537
60992
62275
60731
25456
59361
44669
25035
54887
56654
52336
49196

0.300
1.480
0.967
0.434
1.056
0.027
1.424
3.020

23077
59471
46899
28761
44868
1947
38063
36691

furnizor
nr track
Prosys
6
Prosys
9
NIK - TEL
13.1
ROMELEC
13.2
STORE
31
Prosys
46
BADUC
50
OBO BET
63
IPROEB
177
MARCOFIL
187
IPROEB
188
SPSI
206
STORE
246
GERKON
308
Prosys
319
MAIRON
322
ROMELEC
323
RENANIA
343
BADUC
350
VOLTACTI
352
REBELS G
356
COMPREST
359
Prosys
365
STORE
367
BADUC
375
COMPREST
378
BADUC
401
COMPREST
405
RENANIA
411
BADUC
413
CELPI
421
CONCORD
438
RENANIA
439
COMPREST
456
COMPREST
457
MOELLER
463
BADUC
469
IPROEB
511
STORE
512
DIAMOND
526
GERKON
539
COMPREST
540
SIEMENS
541
TURBO TU
542
COELCO
546
RENANIA
558
CUADRIPO
569
Prosys
579

val achiz
39776665
2452000
475000
3348000
2999157
5383599
4203000
4367252
3.1E+009
360000
55079007
1.5E+008
4688600
54191000
310924
1130000
1130000
1887155
1827000
261000
1005360
12772500
151261
166500
1479000
8279700
3133000
5400000
18859000
1280000
43683840
53628000
817000
1.1E+008
10393500
2.3E+008
13250000
11391000
504250
3499944
84836499
4543500
2.2E+008
22744059
66214423
2110743
23975288
100000

dept.
T.L.
DAL
DLC
DIEMIT
DIEMIT
DLC
AG
DLC
DTC
DSI
DSI
DTC
DLC
DSI
DLC
DAF
DLC
DIEMIT
DLC
DTC
DLC
DLC
SPSI
DLC
DIAT
SPSI
SPSI
DTC
DTC
DLC
DAL
DIAT
DIAT
DLC
DSI
DSI
DSI
SPSI
imsat servi
Imsat Bana
DSI
DSI
spsi
DLC
spsi
DIAT
DLC
DSI
DLC

4
9
0
1
3
3
0
0
0
0
17
0
0
1
4
1
1
0
0
1
6
1
2
38
0
1
0
1
4
0
0
7
3
0
0
0
0
2
1
3
6
0
0
1
0
0
0
0

timp
cost
timp com cost com alocat
salariu
nr km/pu
5
10000
20
20000
0
5
10000
20
20000
0
10
20000
30
30000
78000
10
20000
30
30000
0
10
20000
30
30000
84500
5
10000
20
20000
0
10
20000
30
30000
270000
10
20000
30
30000
345000
30
60000
360
360000 7200000
10
20000
30
30000
208000
30
60000
360
360000 7200000
0
0
60
60000
0
10
20000
30
30000
84500
10
20000
30
30000
97500
5
10000
20
20000
0
10
20000
30
30000
700000
10
20000
30
30000
0
5
10000
20
20000
0
10
20000
30
30000
270000
10
20000
30
30000
91000
5
10000
20
20000
0
10
20000
30
30000
630000
5
10000
20
20000
0
10
20000
30
30000
84500
10
20000
30
30000
270000
10
20000
30
30000
630000
10
20000
30
30000
270000
10
20000
30
30000
630000
5
10000
20
20000
0
10
20000
30
30000
270000
10
20000
30
30000
700000
30
60000
120
120000 4375000
5
10000
20
20000
0
10
20000
30
30000
0
10
20000
30
30000
630000
30
60000
120
120000
162500
10
20000
30
30000
522000
30
60000
360
360000 7200000
10
20000
30
30000
84500
10
20000
30
30000
65000
10
20000
30
30000
97500
10
20000
30
30000
630000
10
20000
30
30000
55000
10
20000
120
120000
840000
10
20000
30
30000
39000
5
10000
20
20000
0
10
20000
30
30000
0
5
10000
20
20000
0

Prosys
607
168067
Prosys
612 3314850
BADUC
645 4203199
NIK - TEL
657
672280
OBO BET
658
99650
NIK - TEL
659 4588220
REBELS G
679 6167556
Prosys
685 3969000
STORE
703 1008000
CONCORD144-5
24991000
SPSI
147-1
23884000
IMSAT PR 163-1
3455832
CONCORD171-1
43883000
IPROEB 182-1,2
4.2E+008
GERKON 189-1
5435335
ISAF
2003-894-3 7.4E+008
STORE
203-1
6539378
CONCORD205-3
47269000
ELECTOTE220-2
1.4E+008
COMPREST
234-1
7192015
STORE
234-4
1203548
DCB
244-2
13548900
SPSI
245-6
3800000
STORE
280-1
302160
CONTROM284-2
4259991
ROMELEC285-36
47300000
OBO BET 287-3
6520000
OBO BET 287-3
6520000
VOLTACTI 287-4
6400000
SEA
290-2
7429800
WURTH 297-12
3062080
SPSI
297-8
40237000
VOLTACTI 300-2
1152000
IPROEB 307-3
3.4E+008
STORE
311-1
3567836
RENANIA 316-1
984279
ROMELEC317-3
10651000
DCB
318-3
4188700
STORE
318-5
811164
NIK - TEL 320-4
1478800
RENANIA 324 - 1
4167126
UMEB
326-1
1.1E+008
STORE
328-6
3301240
REBELS G329-7
76770264
STORE
331-3
8826000
STORE
332-3
1602440
REBELS G337-2
15713500
EXPOTRA 337-3
7306600
WURTH 342-13
5249280
ROMELEC342-15
448270
STORE
342-16
9075600

DLC
DAL
DSI
DSI
DSI
DLC
C+M
DLC
DIAT
imsat Valc
DSI
DIAT
DSI
DLC
DIAT
DLC
DIAT
SPSI
DLC
DLC
DSI
DLC
DSI
DIEMIT
DTC
DLC
DLC
DLC
DTC
DLC
DLC
DSI
DSI
DLC
DLC
DTC
DSI
DSI
DSI
DLC
DLC
DTC
DLC
DTC
DLC
SPSI
SPSI
DTC
DTC
DTC

0
0
5
1
1
1
1
1
0
17
0
3
6
16
3
0
0
10
1
1
0
0
0
0
0
10
2
2
2
5
0
9
14
14
0
5
1
0
0
1
1
18
30
2
1
1
1
1
0
7
7

5
5
10
10
10
10
5
5
10
30
0
10
30
30
10
30
10
30
10
10
10
10
0
10
10
10
10
10
10
10
10
0
10
30
10
5
10
10
10
10
5
10
10
5
10
10
5
10
10
10
10

10000
10000
20000
20000
20000
20000
10000
10000
20000
60000
0
20000
60000
60000
20000
60000
20000
60000
20000
20000
20000
20000
0
20000
20000
20000
20000
20000
20000
20000
20000
0
20000
60000
20000
10000
20000
20000
20000
20000
10000
20000
20000
10000
20000
20000
10000
20000
20000
20000
20000

20
20
30
30
30
30
20
20
30
120
60
30
120
360
30
120
30
120
30
30
30
30
60
30
30
30
30
30
30
30
30
60
30
360
30
20
30
30
30
30
20
60
30
20
30
30
20
30
30
30
30

20000
20000
30000
30000
30000
30000
20000
20000
30000
120000
60000
30000
120000
360000
30000
120000
30000
120000
30000
30000
30000
30000
60000
30000
30000
30000
30000
30000
30000
30000
30000
60000
30000
360000
30000
20000
30000
30000
30000
30000
20000
60000
30000
20000
30000
30000
20000
30000
30000
30000
30000

0
0
270000
78000
195000
78000
0
0
84500
4375000
0
26000
4375000
7200000
97500
144000
84500
4375000
4900000
630000
84500
130000
0
84500
91000
0
345000
345000
91000
104000
0
0
91000
7200000
84500
0
0
130000
84500
78000
0
66000
84500
0
84500
84500
0
65000
0
0
84500

reducere
transp
optim
0
0
-39000
0
-42250
0
-135000
-172500
-3600000
-104000
-3600000
0
-42250
-48750
0
-350000
0
0
-135000
-45500
0
-315000
0
-42250
-135000
-315000
-135000
-315000
0
-135000
-350000
-2187500
0
0
-315000
-81250
-261000
-3600000
-42250
-32500
-48750
-315000
-27500
-420000
-19500
0
0
0

discount
volum

dif pret
furn alt

cost total
c3*c15/
asociat
proc cost (c3+c15)
30000
0.001
29977
30000
0.012
29637
89000
0.187
74956
50000
0.015
49264
92250
0.031
89497
30000
0.006
29834
185000
0.044
177200
222500
0.051
211714
4020000
0.001 4014732
154000
0.428
107860
4020000
0.073 3746554
60000
0.000
59976
92250
0.020
90470
98750
0.002
98570
30000
0.096
27360
400000
0.354
295425
50000
0.044
47881
30000
0.016
29531
185000
0.101
167990
95500
0.366
69917
30000
0.030
29131
365000
0.029
354859
30000
0.198
25035
92250
0.554
59361
185000
0.125
164432
365000
0.044
349589
185000
0.059
174685
365000
0.068
341891
30000
0.002
29952
185000
0.145
161638
400000
0.009
396371
2367500
0.044 2267402
30000
0.037
28937
50000
0.000
49977
365000
0.035
352617
261250
0.001
260948
311000
0.023
303868
4020000
0.353 2971372
92250
0.183
77983
82500
0.024
80600
98750
0.001
98635
365000
0.080
337858
77500
0.000
77473
560000
0.025
546543
69500
0.001
69427
30000
0.014
29580
50000
0.002
49896
30000
0.300
23077

0
0
-135000
-39000
-97500
-39000
0
0
-42250
-2187500
0
-13000
-2187500
-3600000
-48750
-72000
-42250
-2187500
-2450000
-315000
-42250
-65000
0
-42250
-45500
0
-172500
-172500
-45500
-52000
0
0
-45500
-3600000
-42250
0
0
-65000
-42250
-39000
0
-33000
-42250
0
-42250
-42250
0
-32500
0
0
-42250

30000
30000
185000
89000
147500
89000
30000
30000
92250
2367500
60000
63000
2367500
4020000
98750
252000
92250
2367500
2500000
365000
92250
115000
60000
92250
95500
50000
222500
222500
95500
102000
50000
60000
95500
4020000
92250
30000
50000
115000
92250
89000
30000
113000
92250
30000
92250
92250
30000
82500
50000
50000
92250

0.179
0.009
0.044
0.132
1.480
0.019
0.005
0.008
0.092
0.095
0.003
0.018
0.054
0.009
0.018
0.000
0.014
0.050
0.017
0.051
0.077
0.008
0.016
0.305
0.022
0.001
0.034
0.034
0.015
0.014
0.016
0.001
0.083
0.012
0.026
0.030
0.005
0.027
0.114
0.060
0.007
0.001
0.028
0.000
0.010
0.058
0.002
0.011
0.010
0.112
0.010

25456
29731
177201
78595
59471
87306
29855
29775
84515
2162626
59850
61872
2246311
3982330
96988
251914
90967
2254578
2457396
347371
85683
114032
59067
70673
93406
49947
215158
215158
94096
100619
49197
59911
88189
3973632
89925
29113
49766
111927
82830
83948
29786
112881
89742
29988
91296
87228
29943
81579
49528
44983
91322

furnizor
nr track
val achiz dept.
OBO BET 698-11
48840 DSI
STORE
371-2
64800 DLC
TURBO TU487-10
73312 SPSI
STORE
358-3
87354 SPSI
BADUC
402-3
95000 DIAT
STORE
385-5
95400 DSI
OBO BET
658
99650 DSI
Prosys
579
100000 DLC
NIK - TEL 522-8
110000 DIAT
STORE
362-7
120960 SPSI
GERKON 371-1
132900 DLC
STORE
632-37
135520 SPSI
Prosys
365
151261 DLC
BADUC
504-2
165000 DIAT
STORE
367
166500 DIAT
Prosys
607
168067 DLC
STORE
698-1
177750 DSI
VOLTACTI 383-5
179000 DIAT
STORE
471-2
180000 SPSI
STORE
588-3
194154 DLC
VOLTACTI 626-30
196000 DSI
ROMELEC346-2
197724 DISI
WURTH 386-7
226800 DTC
OBO BET 699-2
242610 DSI
STORE
595-3
256556 C+M
VOLTACTI
352
261000 DLC
STORE
503-11
271000 SPSI
GEVE CO 504-3
279500 DIAT
STORE
529-9
288000 DLC
STORE
522-18
291000 DIAT
COELCO 698-7
291453 DSI
STORE
402-4
296600 DIAT
STORE
280-1
302160 DSI
STORE
567-2
303827 DLC
MARCOFIL480-2
306000 DTC
Prosys
319
310924 DAF
BADUC
601-11
316758 DIAT
ADMEB 487-3
347400 SPSI
COMPREST
564-2
349600 SPSI
NIK - TEL 653-23
352940 DLC
MARCOFIL
187
360000 DSI
STORE
590-3
384928 SPSI
CHIMTITA 380-8
390835 SPSI
GEVE CO 548-5
393600 DIAT
RENANIA 583-3
403555 SPSI
NIK - TEL 555-3
420000 DSI
RENANIA 507-5
430258 DLC
ROMELEC342-15
448270 DTC

T.L.
1
0
0
6
0
4
1
0
6
38
0
0
2
0
38
0
1
4
0
3
5
0
6
1
4
1
0
0
0
6
1
4
0
0
0
4
7
0
0
1
0
0
0
2
0
0
1
7

timp
cost
timp com cost com alocat
salariu
nr km/pu
10
20000
30
30000
195000
10
20000
30
30000
84500
1
2000
0
0
0
10
20000
30
30000
84500
10
20000
10
10000
22500
10
20000
30
30000
84500
10
20000
30
30000
195000
5
10000
20
20000
0
10
20000
30
30000
78000
10
20000
30
30000
84500
10
20000
30
30000
97500
10
20000
30
30000
84500
5
10000
20
20000
0
10
20000
30
30000
22500
10
20000
30
30000
84500
5
10000
20
20000
0
10
20000
30
30000
84500
10
20000
30
30000
91000
10
20000
30
30000
84500
10
20000
30
30000
84500
10
20000
30
30000
91000
10
20000
30
30000
0
10
20000
30
30000
0
10
20000
30
30000
345000
10
20000
30
30000
84500
10
20000
30
30000
91000
10
20000
30
30000
84500
10
20000
30
30000
240500
10
20000
30
30000
84500
10
20000
30
30000
84500
10
20000
30
30000
39000
10
20000
30
30000
84500
10
20000
30
30000
84500
10
20000
30
30000
84500
10
20000
30
30000
208000
5
10000
20
20000
0
10
20000
30
30000
270000
5
10000
60
60000
260000
10
20000
30
30000
0
10
20000
30
30000
78000
10
20000
30
30000
208000
10
20000
30
30000
84500
10
20000
30
30000
234000
10
20000
30
30000
240500
5
10000
20
20000
0
10
20000
30
30000
78000
5
10000
20
20000
0
10
20000
30
30000
0

STORE
676-6
OBO BET 626-9
STORE
445-3
STORE
346-3
MARCOFIL370-3
NIK - TEL
13.1
STORE
636-2
STORE
512
OBO BET 611-11
STORE
545-14
CHIMTITA 525-4
STORE
566-3
STORE
368-7
GEVE CO 377-4
RENANIA 596-2
BADUC
693-14
RENANIA 419-1
GEVE CO 600-6
NIK - TEL
657
STORE
537-15
IMSAT PR 369-1
OBO BET 571-17
STORE
480-1
STORE
588-2
ROMELEC497-10
VOLTACTI 556-1
BADUC
665-1
STORE
318-5
STORE
656-3
RENANIA
439
Buc.TRAD 442-2
EXPOTRA 653-20
STORE
680-7
GEVE CO 503-10
STORE
536-12
STORE
508-3
MARCOFIL419-6
COMPREST
490-3
RENANIA 474-8
Prosys
627-2
GEVE CO 368-5
BADUC
497-8
RENANIA 316-1
REBELS G
356
STORE
703
VOLTACTI 370-2
STORE
564-1
EDELWEIS676-2
BADUC
654-3
STORE
582-4
VOLTACTI 601-12

458000
461700
468000
468750
469000
475000
494100
504250
522900
532550
568700
576250
586260
611440
645360
650850
654280
668000
672280
700000
727655
732600
734760
764200
767000
801200
804210
811164
814480
817000
821516
826600
831320
832500
837000
890500
897900
900000
909628
947900
966000
984000
984279
1005360
1008000
1009500
1022200
1031540
1035000
1060200
1077600

DLC
DSI
SPSI
DISI
DLC
DIEMIT
C+M
Imsat Bana
DIAT
DTC
DTC
DSI
DIEMIT
DIAT
DTC
SPSI
DTC
DIAT
DSI
DSI
DTC
DSI
DTC
DLC
DIAT
DSI
DIAT
DSI
DLC
DLC
DTC
DLC
DLC
SPSI
DLC
DLC
DTC
SPSI
DSI
MARKETI
DIEMIT
DIAT
DLC
DLC
DLC
DLC
SPSI
DLC
DTC
DLC
DIAT

5
5
2
0
1
0
2
1
1
6
7
0
0
4
0
1
0
3
1
0
0
2
0
1
0
0
6
0
6
3
0
1
4
0
0
1
0
9
1
2
0
0
5
6
0
0
0
5
0
3
7

10
10
10
10
10
10
10
10
10
10
10
10
10
10
5
10
5
10
10
10
10
10
10
10
10
10
10
10
10
5
10
10
10
10
10
10
10
10
5
5
10
10
5
5
10
10
10
10
10
10
10

20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
10000
10000
20000
20000
10000
10000
20000
20000
20000
20000
20000
20000
20000

30
30
30
30
30
30
30
30
30
30
30
30
30
30
20
30
20
30
30
30
30
30
30
30
30
30
30
30
30
20
30
30
30
30
30
30
30
30
20
20
30
30
20
20
30
30
30
30
30
30
30

30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
20000
20000
30000
30000
20000
20000
30000
30000
30000
30000
30000
30000
30000

84500
345000
84500
84500
208000
78000
84500
84500
345000
84500
234000
84500
84500
240500
0
270000
0
240500
78000
84500
26000
345000
84500
84500
0
91000
270000
84500
84500
0
262500
65000
84500
240500
84500
84500
208000
0
0
0
240500
270000
0
0
84500
91000
84500
0
270000
84500
91000

STORE
443-3
RENANIA 442-8
STORE
728-2
MAIRON
322
ROMELEC
323
IMSAT PR 626-38
SEA
537-21
RENANIA 366-2
VOLTACTI 300-2
IMSAT PR 698-10
NIK - TEL 374-1
STORE
234-4
BADUC
364-4
IMSAT PR 484-14
STORE
675-5
STORE
700-1
RENANIA 700-12
CHIMTITA 516-2
BADUC
413
OBO BET 617-2
OBO BET 476-2
GERKON 698-4
GERKON 700-6
NIK - TEL 543-1
STORE
674-2
COMPREST
642-9
COMPREST
394-0,1
COMPREST
532-1
RENANIA 358-3
NIK - TEL 380-2
NIK - TEL 320-4
BADUC
375
STORE
427-16
BADUC
590-11
IMSAT PR 370-4
VOLTACTI 674-6
STORE
332-3
STORE
474-6
BADUC
561-28
STORE
670-4
COMPREST
595-1
VOLTACTI 700-17
GEVE CO 428-1
GERKON 571-7
GEVE CO 522-9
STORE
555-2
STORE
400-7
STORE
344-3
CHIMTITA 588-5
BADUC
468-1
COMPREST
410-1

1085780
1116300
1119500
1130000
1130000
1133560
1139450
1139580
1152000
1155500
1184400
1203548
1218000
1231500
1234500
1243000
1258350
1259000
1280000
1305648
1311200
1329500
1343500
1344536
1360500
1372000
1385100
1392000
1442460
1462070
1478800
1479000
1487400
1488000
1552000
1587000
1602440
1628000
1661000
1690000
1716000
1722920
1731600
1738000
1742000
1766750
1768600
1769000
1775200
1790000
1800000

DTC
DTC
DSI
DLC
DIEMIT
DSI
DSI
SPSI
DSI
DSI
DIAT
DLC
DIAT
DIAT
DLC
DSI
DSI
DISI
DAL
DIAT
DLC
DSI
DSI
DIEMIT
DSI
DSI
DAL
DIEMIT
SPSI
SPSI
DSI
SPSI
DSI
SPSI
DLC
DSI
DLC
DSI
DIAT
DTC
C+M
DSI
DLC
DSI
DIAT
DSI
DLC
DIAT
DLC
SPSI
DSI

0
0
3
1
1
5
0
1
14
1
0
0
0
3
5
2
2
0
0
0
1
1
2
0
0
2
0
5
4
2
1
0
5
0
1
0
1
1
0
0
4
2
5
2
6
0
4
0
1
0
3

10
5
10
10
10
10
10
5
10
10
10
10
10
10
10
10
5
10
10
10
10
10
10
10
10
10
10
10
5
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10

20000
10000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000

30
20
30
30
30
30
30
20
30
30
30
30
30
30
30
30
20
30
30
30
30
30
30
30
30
30
30
30
20
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30

30000
20000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000

84500
0
84500
700000
0
26000
104000
0
91000
26000
78000
84500
270000
26000
84500
84500
0
234000
270000
345000
345000
97500
97500
78000
84500
630000
630000
0
0
78000
78000
270000
84500
270000
26000
91000
84500
84500
270000
84500
630000
91000
240500
97500
240500
84500
84500
84500
234000
270000
630000

BADUC
350
COMPREST
487-4,6,9
RENANIA
343
CHIMTITA 637-2
GERKON 560-4
CHIMTITA 471-1
RENANIA 644-5
DDS Grup 450-7
BADUC
586-8
STORE
684-8
RENANIA
558
STORE
571-9
BADUC
394-2
SPSI
660-2
BADUC
486-15
TURBO TU487-8
GERKON 427-7
ROMELEC525-16
STORE
410-3
GEVE CO 487-12
STORE
581-9
STORE
562-37
Prosys
9
VOLTACTI 364-8
BADUC
673-3
CHIMTITA 381-2
CHIMTITA 626-27
STORE
697-6
TURBO TU513-14
ELECTROA484-1
CHIMTITA 487-15
NIK - TEL 556-2
STORE
31
RENANIA 383-15
WURTH 297-12
GEVE CO 549-6
BADUC
401
ROMELEC368-1
RENANIA 543-2
CHIMTITA 441-4
STORE
328-6
Prosys
612
STORE
626-35
ROMELEC
13.2
EXPOTRA 366-3
IMSAT PR 163-1
RENANIA 377-9
DIAMOND
526
STORE
654-2
STORE
375-17
COMPREST
445-2

1827000
1843040
1887155
1895600
1899000
1906680
1922900
2034080
2058000
2066250
2110743
2154670
2197000
2222000
2297000
2327600
2340000
2361000
2365000
2381700
2425160
2439700
2452000
2502000
2582000
2635250
2777000
2809680
2822000
2825300
2844123
2941000
2999157
3038150
3062080
3075342
3133000
3183000
3224115
3267389
3301240
3314850
3345361
3348000
3440000
3455832
3498775
3499944
3507800
3510400
3542000

DTC
SPSI
DLC
DLC
DSI
SPSI
DLC
DSI
SPSI
DSI
DLC
DSI
DAL
DSI
DTC
SPSI
DSI
DTC
DSI
SPSI
DLC
DLC
DLC
DIAT
DSI
SPSI
DSI
DLC
SPSI
DIAT
SPSI
DSI
DLC
DIAT
DLC
DIAT
DTC
DIEMIT
DIEMIT
DLC
DTC
DAL
DSI
DIEMIT
SPSI
DSI
DIAT
DSI
DTC
DSI
SPSI

0
0
0
2
0
0
0
0
1
1
0
2
0
3 *
0
0
5
0
3
0
3
5
9
37
0
0
5
1
0
3
0
0
3
4
0
2
0
0
0
0
30
0
5
1
1
3
0
3
0
1
2

10
10
5
10
10
10
5
10
10
10
5
10
10
10
10
10
10
10
10
10
10
5
10
10
10
10
10
10
10
10
10
10
5
10
10
10
10
5
10
10
5
10
10
10
10
5
10
10
10
10

20000
20000
10000
20000
20000
20000
10000
20000
20000
20000
10000
20000
20000
0
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
10000
20000
20000
10000
20000
20000
20000
20000
10000
20000
20000
20000
20000

30
30
20
30
30
30
20
30
30
30
20
30
30
60
30
120
30
30
30
30
30
30
20
30
30
30
30
30
120
30
30
30
30
20
30
30
30
30
20
30
30
20
30
30
30
30
20
30
30
30
30

30000
30000
20000
30000
30000
30000
20000
30000
30000
30000
20000
30000
30000
60000
30000
120000
30000
30000
30000
30000
30000
30000
20000
30000
30000
30000
30000
30000
120000
30000
30000
30000
30000
20000
30000
30000
30000
30000
20000
30000
30000
20000
30000
30000
30000
30000
20000
30000
30000
30000
30000

270000
630000
0
234000
97500
234000
0
130000
270000
84500
0
84500
270000
0
270000
840000
97500
0
84500
240500
84500
84500
0
91000
270000
234000
234000
84500
840000
135000
234000
78000
84500
0
0
240500
270000
0
0
234000
84500
0
84500
0
65000
26000
0
65000
84500
84500
630000

CHIMTITA 380-2
STORE
611-9
STORE
311-1
STORE
450-5
STORE
380-6
IMSAT PR 450-6
STORE
486-10
BADUC
664-2
CHIMTITA 494-14
ADMEB 513-1
CHIMTITA 372-12
SPSI
642-1
SPSI
245-6
CHIMTITA 543-5
GERKON 611-7
Prosys
685
REBELS G647-13
TURBO TU694-6
STORE
442-7
BADUC
382-4
CHIMTITA 468-4
RENANIA 324 - 1
DCB
318-3
BADUC
50
BADUC
645
Prosys
483-2
MARCOFIL369-4
CONTROM284-2
STORE
596-12
VOLTACTI 485-2
OBO BET
63
STORE
372-11
IMSAT PR 611-3
COMPREST
571-15,16
CHIMTITA 536-13
IMSAT PR 548-16
COMPREST
540
NIK - TEL
659
STORE
543-13
ROMELEC382-7
CHIMTITA 676-8
STORE
246
ROMELEC619-1
Prosys
459-14
COELCO 549-5
RENANIA 378-10
DDS Grup 403-4
WURTH 342-13
CHIMTITA 584-4
WURTH 596-3
BADUC
570-9

3561200
3561800
3567836
3577000
3631000
3641675
3710000
3714000
3723700
3739500
3752000
3797000
3800000
3904110
3939300
3969000
4039980
4061593
4092100
4105000
4143340
4167126
4188700
4203000
4203199
4216600
4242900
4259991
4314355
4332000
4367252
4375600
4446800
4470000
4494990
4533800
4543500
4588220
4606400
4646000
4657600
4688600
4781000
4888920
4900608
4966610
5137885
5249280
5251480
5313600
5330000

SPSI
DIAT
DLC
DSI
SPSI
DSI
DTC
DIAT
SPSI
SPSI
DSI
DSI
DLC
DIEMIT
DIAT
C+M
DLC
SPSI
DTC
DTC
SPSI
DLC
DSI
DLC
DAL
DTC
DIEMIT
DTC
DSI
DTC
DSI
DIAT
DSI
DLC
DIAT
spsi
DSI
DIEMIT
DTC
DLC
DSI
DIEMIT
DIEMIT
DIAT
DLC
DSI
DTC
SPSI
DTC
DIAT

0
1
0
0
2
0
4
6
0
0
0
0 *
0 *
0
1
1
5
2
0
0
0
1
0
0
5
0
1
0
4
3
0
0
1
2
0
2
0
1
0
2
5
0
0
14
2
0
0
0
1
4
5

10
10
10
10
10
10
10
10
10
5
10

10
10
5
5
10
10
10
10
5
10
10
10
5
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
5
10
5
10
10
10
10
10

20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
0
0
20000
20000
10000
10000
20000
20000
20000
20000
10000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
10000
20000
10000
20000
20000
20000
20000
20000

30
30
30
30
30
30
30
30
30
60
30
60
60
30
30
20
20
120
30
30
30
20
30
30
30
20
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
20
30
20
30
30
30
30
30

30000
30000
30000
30000
30000
30000
30000
30000
30000
60000
30000
60000
60000
30000
30000
20000
20000
120000
30000
30000
30000
20000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
20000
30000
20000
30000
30000
30000
30000
30000

234000
84500
84500
84500
84500
26000
84500
270000
234000
260000
234000
0
0
234000
97500
0
0
840000
84500
270000
234000
0
130000
270000
270000
0
208000
91000
84500
91000
345000
84500
26000
630000
234000
26000
630000
78000
84500
0
234000
84500
0
0
39000
0
130000
0
234000
0
270000

Prosys
46
COMPREST
405
GERKON 189-1
COMPREST
372-3,4
MARCOFIL382-1
BADUC
484-18
VOLTACTI 510-3
CHIMTITA 395-16
SPSI
548-6
REBELS G
679
IMSAT PR 555-5
COMPREST
531-2
COMPREST
387-3,4
BADUC
645-14
VOLTACTI 287-4
ADMEB 502-7
SEA
342-4
OBO BET 287-3
OBO BET 287-3
STORE
203-1
ARTECA Ji373-2
CHIMTITA 502-10
RENANIA 643-9
ROMGRUP599-4
CONTROM553-3
STORE
647-17
CHIMTITA 653-19
RENANIA 498-9
EDELWEIS653-14
GEVE CO 721-4
BADUC
694-9
BADUC
585-7
COMPREST
707-2
VOLTACTI 549-4
GERKON 598-5
COMPREST
234-1
SEA
545-15
EXPOTRA 337-3
SEA
290-2
MARCOFIL354-1
STORE
709-40
IMSAT PR 492-11
ROMELEC393-3
IMSAT PR 386-2
BADUC
383-12
EDELWEIS647-19
MARCOFIL674-5
ROMGRUP552-2
CHIMTITA 590-9
COMPREST
378
TURBO TU693-22

5383599
5400000
5435335
5499000
5650000
5954000
6039700
6061394
6106000
6167556
6224775
6270000
6306700
6313000
6400000
6460000
6510450
6520000
6520000
6539378
6620439
6631800
6657058
6677400
6693555
6696320
6717200
6722300
6747700
6794400
6852500
6952000
6968000
7113460
7175600
7192015
7218120
7306600
7429800
7477800
7583400
7605500
7669000
7739650
7801000
7848200
8120000
8175900
8266800
8279700
8344128

AG
DTC
DLC
DSI
DTC
DIAT
DSI
SPSI
DIAT
DLC
DSI
DIEMIT
DTC
DIAT
DLC
DLC
DTC
DLC
DLC
DLC
DTC
DLC
DLC
DSI
DSI
DLC
DLC
DLC
DLC
DIAT
SPSI
SPSI
SPSI
DIAT
IMSAT MU
DLC
DTC
SPSI
DTC
DTC
SPSI
DIAT
DTC
DTC
DIAT
DLC
DSI
DSI
SPSI
SPSI
SPSI

3
1
3
0
2
0
1
0
27
1
0
5
4
5
2
0
7
2
2
0
0
0
0
15
0
5
1
1
1
3
2
0
0
2
0
1
6
1
5
2
7
4
0
6
0
5
0
8
0
1
1

5
10
10
10
10
10
10
10
0
5
10
10
10
10
10
5
10
10
10
10
10
10
5
20
10
10
10
5
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
20
10
10
10

10000
20000
20000
20000
20000
20000
20000
20000
0
10000
20000
20000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
10000
40000
20000
20000
20000
10000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
20000
40000
20000
20000
20000

20
30
30
30
30
30
30
30
60
20
30
30
30
30
30
60
30
30
30
30
30
30
20
90
30
30
30
20
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
90
30
30
120

20000
30000
30000
30000
30000
30000
30000
30000
60000
20000
30000
30000
30000
30000
30000
60000
30000
30000
30000
30000
30000
30000
20000
90000
30000
30000
30000
20000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
30000
90000
30000
30000
120000

0
630000
97500
630000
208000
270000
91000
234000
0
0
26000
0
630000
270000
91000
260000
104000
345000
345000
84500
345000
234000
0
182000
91000
84500
234000
0
0
240500
270000
270000
630000
91000
97500
630000
104000
65000
104000
208000
84500
26000
0
26000
270000
0
208000
182000
234000
630000
840000

COELCO 548-4
MARCOFIL622-2
STORE
331-3
IMSAT PR 537-4
SPSI
626-42
STORE
342-16
CHIMTITA 705-5
CHIMTITA 586-14
STORE
642-8
ADMEB 586-1
CHIMTITA 647-22
RENANIA 517-10

8389300
8395000
8826000
8946700
9000000
9075600
9175000
9180000
9343675
9500400
9569000
9758300

DIAT
DTC
DTC
DSI
DSI
DTC
DLC
SPSI
DSI
SPSI
DLC
DLC

0
0
1
0
5 *
7
2
1
2
1
5
0

10
10
10
10
10
10
10
10
5
10
5

20000
20000
20000
20000
0
20000
20000
20000
20000
10000
20000
10000

30
30
30
30
60
30
30
30
30
60
30
20

30000
30000
30000
30000
60000
30000
30000
30000
30000
60000
30000
20000

39000
208000
84500
26000
0
84500
234000
234000
84500
260000
234000
0

reducere
transp
optim

discount
volum

-42250
-42250

-39000
-42250

0
-42250

-45500
-42250
-45500
0
-42250

-42250
-42250

0
-135000

-120250

dif pret
furn alt

cost total
c3*c15/
cost tot
proc cost c3*c19/
asociat
proc cost (c3+c15) cost tr op op
opt
(c3+c19)
245000
5.016
40722
97500
147500
3.020
36691
134500
2.076
43731
42250
92250
1.424
38063
2000
0.027
1947
0
2000
0.027
1947
92250
1.056
44868
42250
92250
1.056
44868
52500
0.553
33814
11250
41250
0.434
28761
92250
0.967
46899
42250
92250
0.967
46899
245000
2.459
70838
97500
147500
1.480
59471
30000
0.300
23077
0
30000
0.300
23077
89000
0.809
49196
39000
89000
0.809
49196
92250
0.763
52336
42250
92250
0.763
52336
147500
1.110
69910
48750
98750
0.743
56654
134500
0.992
67504
42250
92250
0.681
54887
30000
0.198
25035
0
30000
0.198
25035
72500
0.439
50368
11250
61250
0.371
44669
92250
0.554
59361
42250
92250
0.554
59361
30000
0.179
25456
0
30000
0.179
25456
134500
0.757
76565
42250
92250
0.519
60731
95500
0.534
62275
45500
95500
0.534
62275
134500
0.747
76979
42250
92250
0.513
60992
92250
0.475
62537
42250
92250
0.475
62537
95500
0.487
64213
45500
95500
0.487
64213
50000
0.253
39908
0
50000
0.253
39908
50000
0.220
40968
0
50000
0.220
40968
395000
1.628
150297
172500
222500
0.917
116060
92250
0.360
67852
42250
92250
0.360
67852
141000
0.540
91545
45500
95500
0.366
69917
134500
0.496
89888
42250
92250
0.340
68822
290500
1.039
142447
120250
170250
0.609
105803
134500
0.467
91683
42250
92250
0.320
69870
92250
0.317
70045
42250
92250
0.317
70045
89000
0.305
68180
19500
69500
0.238
56118
92250
0.311
70365
42250
92250
0.311
70365
134500
0.445
93071
42250
92250
0.305
70673
134500
0.443
93229
42250
92250
0.304
70764
258000
0.843
139979
104000
154000
0.503
102443
30000
0.096
27360
0
30000
0.096
27360
185000
0.584
116790
135000
185000
0.584
116790
330000
0.950
169238
130000
200000
0.576
126927
50000
0.143
43744
0
50000
0.143
43744
128000
0.363
93933
39000
89000
0.252
71077
258000
0.717
150291
104000
154000
0.428
107860
134500
0.349
99673
42250
92250
0.240
74416
284000
0.727
164480
117000
167000
0.427
117005
170250
0.433
118844
120250
170250
0.433
118844
30000
0.074
27924
0
30000
0.074
27924
128000
0.305
98102
39000
89000
0.212
73438
30000
0.070
28045
0
30000
0.070
28045
50000
0.112
44983
0
50000
0.112
44983

-42250
-172500
-42250

-42250

-42250
-117000

-120250

-120250

-172500

-135000
-42250
0

-42250

0
0

0
0

0
-42250
-45500

92250
222500
92250
134500
258000
128000
92250
134500
395000
92250
167000
134500
134500
170250
30000
320000
30000
170250
128000
134500
76000
222500
134500
134500
50000
141000
185000
134500
92250
30000
312500
115000
92250
290500
134500
134500
258000
50000
30000
30000
290500
320000
30000
30000
134500
141000
134500
50000
320000
92250
95500

0.201
0.482
0.197
0.287
0.550
0.269
0.187
0.267
0.755
0.173
0.294
0.233
0.229
0.278
0.046
0.492
0.046
0.255
0.190
0.192
0.104
0.304
0.183
0.176
0.065
0.176
0.230
0.166
0.113
0.037
0.380
0.139
0.111
0.349
0.161
0.151
0.287
0.056
0.033
0.032
0.301
0.325
0.030
0.030
0.133
0.140
0.132
0.048
0.309
0.087
0.089

76784
150144
77060
104512
166440
100829
77736
106179
225020
78630
129092
109048
109401
133170
28667
214525
28685
135672
107527
112822
68813
170666
113689
114371
46940
119899
150402
115370
82865
28937
226385
100955
83036
215353
115879
116851
200414
47368
29042
29080
223337
241472
29113
29131
118666
123720
118860
47688
244428
84866
87726

42250
172500
42250
42250
104000
39000
42250
42250
172500
42250
117000
42250
42250
120250
0
135000
0
120250
39000
42250
13000
172500
42250
42250
0
45500
135000
42250
42250
0
131250
32500
42250
120250
42250
42250
104000
0
0
0
120250
135000
0
0
42250
45500
42250
0
135000
42250
45500

92250
222500
92250
92250
154000
89000
92250
92250
222500
92250
167000
92250
92250
170250
30000
185000
30000
170250
89000
92250
63000
222500
92250
92250
50000
95500
185000
92250
92250
30000
181250
82500
92250
170250
92250
92250
154000
50000
30000
30000
170250
185000
30000
30000
92250
95500
92250
50000
185000
92250
95500

0.201
0.482
0.197
0.197
0.328
0.187
0.187
0.183
0.426
0.173
0.294
0.160
0.157
0.278
0.046
0.284
0.046
0.255
0.132
0.132
0.087
0.304
0.126
0.121
0.065
0.119
0.230
0.114
0.113
0.037
0.221
0.100
0.111
0.205
0.110
0.104
0.172
0.056
0.033
0.032
0.176
0.188
0.030
0.030
0.092
0.095
0.090
0.048
0.179
0.087
0.089

76784
150144
77060
77081
115933
74956
77736
77983
156084
78630
129092
79520
79708
133170
28667
144054
28685
135672
78595
81508
57980
170666
81960
82314
46940
85329
150402
82830
82865
28937
148489
75013
83036
141344
83092
83591
131454
47368
29042
29080
144741
155723
29113
29131
84515
87246
84614
47688
156947
84866
87726

-42250

-13000

-45500

-13000
-42250
-42250
0

-48750

-315000
0
0
-39000

-42250

-315000
-45500
-120250
-48750
-120250
-42250

-315000

134500
30000
92250
750000
50000
63000
154000
30000
95500
76000
128000
134500
320000
63000
92250
92250
30000
284000
320000
395000
395000
147500
98750
128000
134500
365000
680000
50000
30000
89000
128000
320000
92250
320000
76000
141000
134500
134500
320000
134500
365000
95500
170250
98750
170250
134500
92250
134500
284000
320000
365000

0.124
0.027
0.082
0.664
0.044
0.056
0.135
0.026
0.083
0.066
0.108
0.112
0.263
0.051
0.075
0.074
0.024
0.226
0.250
0.303
0.301
0.111
0.074
0.095
0.099
0.266
0.491
0.036
0.021
0.061
0.087
0.216
0.062
0.215
0.049
0.089
0.084
0.083
0.193
0.080
0.213
0.055
0.098
0.057
0.098
0.076
0.052
0.076
0.160
0.179
0.203

119675
29215
85227
450798
47881
59683
135665
29230
88189
71310
115516
120980
253420
59934
85836
85877
29301
231728
256000
303256
303554
132770
91989
116874
122399
288302
456088
48266
29389
83893
117803
263079
86863
263363
72452
129495
124085
124236
268309
124585
300980
90485
155010
93441
155092
124985
87677
124996
244831
271469
303464

42250
0
42250
350000
0
13000
52000
0
45500
13000
39000
42250
135000
13000
42250
42250
0
117000
135000
172500
172500
48750
48750
39000
42250
315000
315000
0
0
39000
39000
135000
42250
135000
13000
45500
42250
42250
135000
42250
315000
45500
120250
48750
120250
42250
42250
42250
117000
135000
315000

92250
30000
92250
400000
50000
63000
102000
30000
95500
63000
89000
92250
185000
63000
92250
92250
30000
167000
185000
222500
222500
98750
98750
89000
92250
365000
365000
50000
30000
89000
89000
185000
92250
185000
63000
95500
92250
92250
185000
92250
365000
95500
170250
98750
170250
92250
92250
92250
167000
185000
365000

0.085
0.027
0.082
0.354
0.044
0.056
0.090
0.026
0.083
0.055
0.075
0.077
0.152
0.051
0.075
0.074
0.024
0.133
0.145
0.170
0.170
0.074
0.074
0.066
0.068
0.266
0.264
0.036
0.021
0.061
0.060
0.125
0.062
0.124
0.041
0.060
0.058
0.057
0.111
0.055
0.213
0.055
0.098
0.057
0.098
0.052
0.052
0.052
0.094
0.103
0.203

85026
29215
85227
295425
47881
59683
93619
29230
88189
59743
82780
85683
160606
59934
85836
85877
29301
147442
161638
190104
190221
91922
91989
83475
86392
288302
288876
48266
29389
83893
83948
164432
86863
164543
60542
90079
87228
87303
166460
87475
300980
90485
155010
93441
155092
87672
87677
87678
152641
167671
303464

-117000

-42250
0

-48750
-42250
-42250
-42250
0
-45500

-117000

-67500

-42250
0
-120250

-42250
-42250

-13000
-32500

-315000

320000
680000
30000
167000
147500
284000
30000
180000
320000
134500
30000
92250
320000
60000
320000
980000
98750
50000
92250
290500
92250
92250
30000
95500
320000
284000
167000
134500
980000
117500
284000
128000
92250
30000
50000
170250
320000
50000
30000
284000
92250
30000
92250
50000
115000
63000
30000
82500
134500
134500
365000

0.175
0.369
0.016
0.088
0.078
0.149
0.016
0.088
0.155
0.065
0.014
0.043
0.146
0.027
0.139
0.421
0.042
0.021
0.039
0.122
0.038
0.038
0.012
0.038
0.124
0.108
0.060
0.048
0.347
0.042
0.100
0.044
0.031
0.010
0.016
0.055
0.102
0.016
0.009
0.087
0.028
0.009
0.028
0.015
0.033
0.018
0.009
0.024
0.038
0.038
0.103

272306
496729
29531
153479
136869
247182
29539
165366
276939
126280
29580
88463
279317
58422
280871
689638
94751
48963
88787
258919
88870
88889
29637
91989
284714
256371
157527
128356
727396
112808
258216
122661
89497
29707
49197
161319
290345
49227
29723
261289
89742
29731
89774
49264
111280
61872
29745
80600
129533
129537
330901

135000
315000
0
117000
48750
117000
0
65000
135000
42250
0
42250
135000
0
135000
420000
48750
0
42250
120250
42250
42250
0
45500
135000
117000
117000
42250
420000
67500
117000
39000
42250
0
0
120250
135000
0
0
117000
42250
0
42250
0
32500
13000
0
32500
42250
42250
315000

185000
365000
30000
167000
98750
167000
30000
115000
185000
92250
30000
92250
185000
60000
185000
560000
98750
50000
92250
170250
92250
92250
30000
95500
185000
167000
167000
92250
560000
117500
167000
89000
92250
30000
50000
170250
185000
50000
30000
167000
92250
30000
92250
50000
82500
63000
30000
82500
92250
92250
365000

0.101
0.198
0.016
0.088
0.052
0.088
0.016
0.057
0.090
0.045
0.014
0.043
0.084
0.027
0.081
0.241
0.042
0.021
0.039
0.071
0.038
0.038
0.012
0.038
0.072
0.063
0.060
0.033
0.198
0.042
0.059
0.030
0.031
0.010
0.016
0.055
0.059
0.016
0.009
0.051
0.028
0.009
0.028
0.015
0.024
0.018
0.009
0.024
0.026
0.026
0.103

167990
304664
29531
153479
93869
153551
29539
108846
169741
88307
29580
88463
170632
58422
171211
451398
94751
48963
88787
158892
88870
88889
29637
91989
172631
157048
157527
89317
467274
112808
157738
86386
89497
29707
49197
161319
174685
49227
29723
158879
89742
29731
89774
49264
80568
61872
29745
80600
89886
89888
330901

-42250
-42250
-135000

0
-420000

-135000

-42250
-45500

-315000
-13000

0
-117000

0
-19500

0
-135000

284000
134500
134500
134500
92250
76000
92250
185000
284000
330000
284000
60000
60000
284000
147500
30000
30000
560000
134500
320000
284000
30000
180000
320000
185000
30000
258000
141000
92250
95500
395000
134500
76000
365000
284000
63000
680000
128000
134500
50000
167000
134500
50000
30000
69500
30000
180000
50000
284000
50000
185000

0.080
0.038
0.038
0.038
0.025
0.021
0.025
0.050
0.076
0.088
0.076
0.016
0.016
0.073
0.037
0.008
0.007
0.138
0.033
0.078
0.069
0.007
0.043
0.076
0.044
0.007
0.061
0.033
0.021
0.022
0.090
0.031
0.017
0.082
0.063
0.014
0.150
0.028
0.029
0.011
0.036
0.029
0.010
0.006
0.014
0.006
0.035
0.010
0.054
0.009
0.035

263024
129606
129614
129626
89964
74446
90012
176222
263875
303240
264016
59067
59067
264742
142176
29775
29779
492145
130220
296859
265782
29786
172584
297360
177201
29788
243211
136483
90319
93440
362237
130489
74723
337446
267123
62137
591477
124526
130684
49468
161219
130749
49483
29817
68528
29820
173907
49528
269429
49534
178794

117000
42250
42250
42250
42250
13000
42250
135000
117000
130000
117000
0
0
117000
48750
0
0
420000
42250
135000
117000
0
65000
135000
135000
0
104000
45500
42250
45500
172500
42250
13000
315000
117000
13000
315000
39000
42250
0
117000
42250
0
0
19500
0
65000
0
117000
0
135000

167000
92250
92250
92250
92250
63000
92250
185000
167000
200000
167000
60000
60000
167000
98750
30000
30000
560000
92250
185000
167000
30000
115000
185000
185000
30000
154000
95500
92250
95500
222500
92250
63000
365000
167000
63000
365000
89000
92250
50000
167000
92250
50000
30000
69500
30000
115000
50000
167000
50000
185000

0.047
0.026
0.026
0.026
0.025
0.017
0.025
0.050
0.045
0.053
0.045
0.016
0.016
0.043
0.025
0.008
0.007
0.138
0.023
0.045
0.040
0.007
0.027
0.044
0.044
0.007
0.036
0.022
0.021
0.022
0.051
0.021
0.014
0.082
0.037
0.014
0.080
0.019
0.020
0.011
0.036
0.020
0.010
0.006
0.014
0.006
0.022
0.010
0.032
0.009
0.035

159519
89921
89925
89931
89964
61929
90012
176222
159832
189846
159884
59067
59067
160150
96335
29775
29779
492145
90216
177022
160530
29786
111927
177200
177201
29788
148606
93406
90319
93440
211714
90345
62120
337446
161018
62137
337858
87306
90439
49468
161219
90470
49483
29817
68528
29820
112482
49528
161853
49534
178794

0
-48750
-104000

0
-315000
-135000
-45500
-52000
-172500
-172500

-91000
-42250

-120250
-135000

-45500

-52000
-52000
-104000
-42250
-13000
-13000
0
-91000

30000
680000
98750
680000
154000
320000
141000
284000
60000
30000
76000
50000
365000
185000
95500
330000
102000
222500
222500
134500
395000
284000
30000
221000
141000
92250
284000
30000
50000
170250
185000
320000
680000
95500
147500
680000
102000
115000
102000
154000
92250
63000
50000
63000
320000
50000
258000
221000
284000
680000
980000

0.006
0.126
0.018
0.124
0.027
0.054
0.023
0.047
0.010
0.005
0.012
0.008
0.058
0.029
0.015
0.051
0.016
0.034
0.034
0.021
0.060
0.043
0.005
0.033
0.021
0.014
0.042
0.004
0.007
0.025
0.027
0.046
0.098
0.013
0.021
0.095
0.014
0.016
0.014
0.021
0.012
0.008
0.007
0.008
0.041
0.006
0.032
0.027
0.034
0.082
0.117

29834
603947
96988
605166
149914
303679
137783
271289
59416
29855
75083
49604
345031
179733
94096
313962
100427
215158
215158
131789
372760
272337
29865
213920
138091
90996
272480
29867
49632
166088
180137
305919
619540
94235
144529
621260
100579
113218
100619
150892
91141
62482
49676
62491
307391
49683
250055
215183
274567
628391
876998

0
315000
48750
315000
104000
135000
45500
117000
0
0
13000
0
315000
135000
45500
130000
52000
172500
172500
42250
172500
117000
0
91000
45500
42250
117000
0
0
120250
135000
135000
315000
45500
48750
315000
52000
32500
52000
104000
42250
13000
0
13000
135000
0
104000
91000
117000
315000
420000

30000
365000
98750
365000
154000
185000
95500
167000
60000
30000
63000
50000
365000
185000
95500
200000
102000
222500
222500
92250
222500
167000
30000
221000
95500
92250
167000
30000
50000
170250
185000
185000
365000
95500
98750
365000
102000
82500
102000
154000
92250
63000
50000
63000
185000
50000
154000
221000
167000
365000
560000

0.006
0.068
0.018
0.066
0.027
0.031
0.016
0.028
0.010
0.005
0.010
0.008
0.058
0.029
0.015
0.031
0.016
0.034
0.034
0.014
0.034
0.025
0.005
0.033
0.014
0.014
0.025
0.004
0.007
0.025
0.027
0.027
0.052
0.013
0.014
0.051
0.014
0.011
0.014
0.021
0.012
0.008
0.007
0.008
0.024
0.006
0.019
0.027
0.020
0.044
0.067

29834
341891
96988
342281
149914
179425
94013
162522
59416
29855
62369
49604
345031
179733
94096
193994
100427
215158
215158
90967
215265
162898
29865
213920
94157
90996
162949
29867
49632
166088
180137
180205
346832
94235
97409
347371
100579
81579
100619
150892
91141
62482
49676
62491
180714
49683
151134
215183
163693
349589
524780

0
-42250
-117000
-42250
-117000

89000
258000
134500
76000
60000
92250
167000
284000
92250
330000
167000
30000

0.011
0.031
0.015
0.008
0.007
0.010
0.018
0.031
0.010
0.035
0.017
0.003

88066
250307
132481
75360
59603
91322
164015
275478
91348
318922
164135
29908

19500
104000
42250
13000
0
42250
117000
117000
42250
130000
117000
0

69500
154000
92250
63000
60000
92250
167000
167000
92250
200000
167000
30000

0.008
0.018
0.010
0.007
0.007
0.010
0.018
0.018
0.010
0.021
0.017
0.003

68929
151226
91296
62559
59603
91322
164015
164016
91348
195876
164135
29908