productie Qm 2000

suprafata S 250
pret1 P 4
pret2 p 12
Nr. lucratori 10
Capital K 20000

Q=Qm*S 500000
VQ=Q*P 2000000

Qmf=60%* 300000
VQmf=Qmf 1200000

Q0 Q1
500000 550000
L0 L1
10 12
K0 K1
20000 24000
S0 S1
250 500

WL0=Q0/L 50000 WL1=Q1/L 45833.33

WS0=Q0/S 2000 WS1=Q1/S 1100

WK0=Q0/K 25 WK1=Q1/K 22.91667

IWL=WL1/ 91.66666667 ADICA A SCAUZT CU 8.333333

IWS=WS1/ 55 ADICA A SCAUZT CU 45

IWK=WK1/91.66666667 ADICA A SCAUZT CU 8.333333

WmgL 25000
WmgS 200
WmgK 12.5

CT 840000
CF 280000
CV 560000

V0 1200000 V1 1680000

CF0 280000 CF1 336000

CV0 560000 CV1 616000

CT0 840000 CT1 952000

PR0 360000 PR1 728000

CTm0 1.68 CTm1 1.730909

CFm0 0.56 CFm1 0.610909
CVm0 1.12 CVm1 1.12

CTmg= 112000 50000 2.24

CFmg= 56000 50000 1.12
CVmg= 56000 50000 1.12

RPr0 42.85714286
RPr1 76.47058824
productie Qm 50000
suprafata S 30
pret1 P 1
pret2 p 2
Nr. lucratori 8
Capital K 20000

Q=Qm*S 1500000
VQ=Q*P 1500000

Qmf=50%* 750000
VQmf=Qmf 750000

Q0 Q1
1500000 1725000
L0 L1
8 9
K0 K1
20000 26000
S0 S1
30 45

WL0=Q0/L 187500 WL1=Q1/L 191666.7

WS0=Q0/S 50000 WS1=Q1/S 38333.33

WK0=Q0/K 75 WK1=Q1/K 66.34615

IWL=WL1/ 102.2222222 ADICA A CRESCUT CU 2.222222

IWS=WS1/76.66666667 ADICA A SCAUZT CU 23.33333

IWK=WK1/88.46153846 ADICA A SCAUZT CU 11.53846

WmgL 225000
WmgS 15000
WmgK 37.5

CT 600000
CF 150000
CV 450000

V0 750000 V1 900000

CF0 150000 CF1 195000

CV0 450000 CV1 540000

CT0 600000 CT1 735000

PR0 150000 PR1 165000

CTm0 0.4 CTm1 0.426087

CFm0 0.1 CFm1 0.113043
CVm0 0.3 CVm1 0.313043

CTmg= 135000 225000 0.6

CFmg= 45000 225000 0.2
CVmg= 90000 225000 0.4

RPr0 25
RPr1 22.44897959
productie medie Qm 6000
suprafata S 35
pret1 P 4
pret2 p 4
Nr. lucratori 6
Capital K 20000

Q=Qm*S 210000
VQ=Q*P 840000

Qmf=60%*Q 126000
VQmf=Qmf*P 504000

Q0 Q1
210000 231000
L0 L1
6 8
K0 K1
20000 22000
S0 S1
35 70

WL0=Q0/L0 35000 WL1=Q1/L1 28875

WS0=Q0/S0 6000 WS1=Q1/S1 3300

WK0=Q0/K0 10.5 WK1=Q1/K1 10.5

IWL=WL1/WL0 82.5 ADICA A CRESCUT CU -17.5

IWS=WS1/WS0*100 55 ADICA A SCAUZT CU 45

IWK=WK1/WK0*100 100 ADICA A SCAUZT CU -2.84217094E-14

WmgL 10500
WmgS 600
WmgK 10.5

CT 403200
CF 100800
CV 302400

V0 504000 V1 453600

CF0 100800 CF1 90720

CV0 302400 CV1 423360

CT0 403200 CT1 514080

PR0 100800 PR1 -60480

CTm0 1.92 CTm1 2.225455

CFm0 0.48 CFm1 0.392727
CVm0 1.44 CVm1 1.832727

CTmg= 110880 21000 5.27999999999999

CFmg= -10080 21000 -0.479999999999999
CVmg= 120960 21000 5.75999999999999

RPr0 25
RPr1 -11.76470588235
productie Qm 30000
suprafata S 60
pret1 P 0.5
pret2 p 15
Nr. lucratori 10
Capital K 20000

Q=Qm*S 1800000
VQ=Q*P 900000

Qmf=2/3% 1200000
VQmf=Qmf 600000

Q0 Q1
1800000 1620000
L0 L1
10 12
K0 K1
20000 16000
S0 S1
60 59

WL0=Q0/L 180000 WL1=Q1/L 135000

WS0=Q0/S 30000 WS1=Q1/S 27457.63

WK0=Q0/K 90 WK1=Q1/K 101.25

IWL=WL1/ 75 ADICA A CRESCUT CU -25

IWS=WS1/91.52542373 ADICA A SCAUZT CU 8.474576

IWK=WK1/ 112.5 ADICA A SCAUZT CU -12.5

WmgL -90000
WmgS 180000
WmgK 45

CT 480000
CF 120000
CV 360000

V0 600000 V1 720000

CF0 120000 CF1 156000

CV0 360000 CV1 432000

CT0 480000 CT1 588000

PR0 120000 PR1 132000

CTm0 0.266666667 CTm1 0.362963

CFm0 0.066666667 CFm1 0.096296
CVm0 0.2 CVm1 0.266667

CTmg= 108000 -180000 -0.6

CFmg= 36000 -180000 -0.2
CVmg= 72000 -180000 -0.4

RPr0 25
RPr1 22.44897959