Optimizarea utilizarii unui factor pentru obtinerea unui produs

GRAU
Azot kg/ha Grâu kg/ha pret grau 0.9
0.001 2200 cost factor 1.5
50 2950 Ch fixe 2100 CF
100 3450 ch rec 0.05
150 3700
200 3800
250 3600
a= 2205.34
b= 16.9395
Tehnic c= -0.04536
DOZA PTF PSF PMdF PMF
KgSA/ha Kg/Ha Kg/Ha Kg/1KgSA Kg/1KgSA

1 2 3=PTFn+1-PTFfix 4=PFS/Doza 5=(PTFn+1-PFTn)/Doza PTFn

0.001 2200 6.35693945463981 6356.94 1000.00 2205.357
50 2950 739.915 14.80 0.020 2938.915
100 3450 1246.69 12.47 0.010 3445.69
150 3700 1526.665 10.18 0.007 3725.665
200 3800 1579.84 7.90 0.005 3778.84
250 3600 1406.215 5.62 0.004 3605.215

PTV = PTFx Pret grau

X PTV PSV PMdV PMV

KgSA/ha Lei/ha Lei/ha Lei/1KgSA Lei/1KgSA
1 2 3 4 5
0.001 1980 6 5821.25 1000.000
50 2655 666 13.32 0.020
100 3105 1122 11.22 0.010
150 3330 1374 9.16 0.007
200 3420 1422 7.11 0.005
250 3240 1266 5.06 0.004

Cheltuieli

X CHT CHS CHMd CM

KgSA/ha Lei/ha Lei/ha Lei/1KgSA Lei/1KgSA
1 2 3=CHTn+1-CHTfix 4=CHS/Doza 5=(ChTn+1-ChTn)/Doza
0.001 2100.32 106.04 106036.93945464 1000.000
50 2212.00 839.60 16.7919 0.020
100 2312.33 1346.37 13.4637 0.010
150 2401.33 1626.35 10.8423 0.007
200 2478.99 1679.52 8.3976 0.005
250 2545.31 1505.90 6.02358 0.004
CHT= CHF+ Doza x Cost Factor+ Chrec x PSF

BT= PTV-CHT
X BT BS BMd BM
KgSA/ha Lei/ha Lei/ha Lei/1KgSA Lei/1KgSA

1 2 3=BTn+1-BTn 4=BS/Doza 5=(BTn+1-BTn)/Doza

0.001 -120.31935 1.00000 1000 1000.000
50 443.00425 564.32360 11.2864719394546 0.020
100 792.66550 913.98485 9.13984846972732 0.010
150 928.66675 1049.98610 6.99990731315154 0.007
200 941.00800 1062.32735 5.31163673486366 0.005
250 694.68925 816.00860 3.26403438789093 0.004
 Cezar Chicosu:
se scade 2200 martorul

PTVn CHTFn modelul polinomial de tipul y = a + bx + cx2

1984.821 2205.357
2645.024 2938.915
3101.121 3445.69
3353.099 3725.665
3400.956 3778.84
3244.694 3605.215