Foaie12 5Rezultatul economico-financiar pe 1 ha

ActivitateaUMVenituriChelt. totaleProfit/pierdere fara subventiiProfit/pierdere cu subventiiGraulei/ha28003011.94-211.94580.15Porumblei/ha32503286.19-36.19755.91Chelt directe -> 4% din chelt. Indir.Fl soareluilei/ha30003442.71-442.71349.38Soialei/ha24003113.96-713.9678.142 6Intocmirea variantelor logice multiple (metoda constructiva)Varianta 1ProfitConsum ZO/haConsum ZO/SDisponibil ZODisp. ZO - Consum totalActivitateSuprafatahatotallunaiunieTotalluna iunieTotalluna iunieTotalluna iunieTotalGrau32580.1518564.80.161.55.1248xxxxPorumb19755.9114362.293.0313.6657.57259.54xxxxFl soarelui14349.384891.323.067.0242.8498.28xxxxSoia1078.14781.42.583.6225.836.2xxxxTotal751763.5838599.818.8325.8131.33442.0248432-83.33-10.02Varianta 2ProfitConsum ZO/haConsum ZO/SDisponibil ZODisp. ZO - Consum totalActivitateSuprafatahatotallunaiunieTotalluna iunieTotalluna iunieTotalluna iunieTotalGrau30580.1517404.50.161.54.845xxxxPorumb21755.9115874.113.0313.6663.63286.86xxxxFl soarelui12349.384192.563.067.0236.7284.24xxxxSoia1278.14937.682.583.6230.9643.44xxxxTotal751763.5838408.858.8325.8136.11459.5448432-88.11-27.54Varianta 3ProfitConsum ZO/haConsum ZO/SDisponibil ZODisp. ZO - Consum totalActivitateSuprafatahatotallunaiunieTotalluna iunieTotalluna iunieTotalluna iunieTotalGrau32580.1518564.80.161.55.1248xxxxPorumb20755.9115118.23.0313.6660.6273.2xxxxFl soarelui15349.385240.73.067.0245.9105.3xxxxSoia878.14625.122.583.6220.6428.96xxxxTotal751763.5839548.828.8325.8132.26455.4648432-84.26-23.46Varianta 4ProfitConsum ZO/haConsum ZO/SDisponibil ZODisp. ZO - Consum totalActivitateSuprafatahatotallunaiunieTotalluna iunieTotalluna iunieTotalluna iunieTotalGrau28580.1516244.20.161.54.4842xxxxPorumb23755.9117385.933.0313.6669.69314.18xxxxFl soarelui14349.384891.323.067.0242.8498.28xxxxSoia1078.14781.42.583.6225.836.2xxxxTotal751763.5839302.858.8325.8142.81490.6648480-94.81-10.66

Foaie2

Foaie3