TEHNOLOGIA CADRU LA CULTURA: PORUMB BOABE CONSUM

Recolta 2014/ 2015

Calculatii pe hectar

Cod: D. 06
Zona geografica: Campie
Potential: Mediu

Denumirea lucrrii

Luna
calendaristica

Nr
crt.

Sistem
Productia Principala
Productia Secundara

LUCRRI MECANIZATE
UM

Volumul

Consum
Ore
motorin
mecaniz.
-litri-

LUCRRI MANUALE

Tarif
lei/UM***

Total cheltuieli
-lei-

ZO
nr.

Tarif
-lei-

Total
retribuii
-lei-

Neirigat
4000 kg
2000 kg

MATERII SI MATERIALE
Denumirea
materialului

Pre
Cantitatea
unitar
total
-lei-

Total
cheltuieli
- lei-

Total
cheltuieli
tehnologice
-lei-

lucrrii

Tractor

Maina
agricol

ha

A-1800

GD-6.4

0.267

128.8

128.8

128.8

0.437

TIH445

0.023

0.061

2.7

1.2

1.2

t/km

2.185

2RM2

0.064

0.284

3.1

6.8

6.8

0.437

TIH445

0.023

0.061

2.7

1.2

1.2

ha

U650

MA3.5

0.28

1.2

36.5

36.5

ha

U650

PP4-30+GS1.2

2.105

20.5

391.3

391.3

2.762

28.406

0.0

565.8

UM

Discuit miriste

ncrcat ngrminte chimice

Transport ngr. chimice la 5 km

Alimentat MA 3,5 cu ingr chimice

Fertilizat cu ngrminte chimice+ jalonat

Arat la 25 cm + grpat

TOTAL PRODUCTIE NETERMINATA

Grpat ogoare

ha

U650

8GCRI1.7

0.154

1.1

20.4

20.4

20.4

Discuit + grpat

ha

U650

GD3.2+2GCR1.7

0.727

5.6

95.6

95.6

95.6

10

Transport ap pentru erbicidat

0.3

U650

RCU8

0.067

0.39

29.2

8.7

11

Pregatit solutie

mii l

0.3

0.0

0.0

0.03

41.4

1.2

12

Erbicidat+jalonat

ha

L445

MET1200

0.308

0.9

30.1

30.1

0.05

41.4

2.1

13

Discuit pt. ncorporat erbicide

ha

U650

2GCR1.7+GD3.2

0.727

5.6

118.3

118.3

0.0

14

Pregtit pat germinativ

ha

U650

CPGC4

0.47

62.9

62.9

0.0

15

Tratat samanta+incarcat si descarcat samanta

0.05

0.0

0.0

16

Transport samanta la 5 km

t/km

0.125

U650

2RM2

0.004

0.016

2.8

0.4

17

Semanat+ jalonat

ha

U650

SPC8

0.667

3.6

88.0

88.0

18

Deservit semntoarea

ha

19

Prit mecanic I

ha

U650

CPU8

0.32

2.2

55.3

55.3

20

Prit manual de corecie

ha

0.0

0.0

21

ncrcat ngrminte chimice

0.3

TIH445

0.016

0.042

2.8

0.8

22

Transport ngr. chimice la 5 km

t/km

1.5

2RM2

0.044

0.195

3.2

23

Descarcat ingr chimice

0.3

TIH445

0.016

0.042

24

Prit mecanic II +fertilizat

ha

CPU8+4F

0.421

25

Prit manual de corecie

ha

26

Recoltat mecanic porumb tiulei(25%)

1.25

C14+CS6

0.435

27

Adunat tiulei n urma rec. mec.

ha

28

Transport producia la 5 km

t/km

6.25

U650

2RM2

0.275

29

Transport coceni tocai la 5 km

t/km

2.5

U650

2RM2

0.073

30

Recoltat manual porumb stiuleti (75%)

3.75

31

Incarcat stiuleti

32

Transport producia la 5 km

33

Tiat coceni, legat i fcut glugi

34

ncrc., transp. i desc.snopi i coceni

35

Cldit snopi de coceni ur

36

TOTAL AN PLAN

5.9

37.91

779.4

13.566

561.6

37

TOTAL GENERAL (TOT AN PLAN+PROD NET)

8.66

66.32

1345.2

13.67

565.6

OCTOMBRIE

SEPTEMBRIE

IUNIE

MAI

APRILIE

OCTOMBRIE

3.75

t/km

18.75

ha

0.75

t/km

7.5

1.5

U650

U650

U650

U650

2RM2

2RM2

0.825

0.444

39.5

4.0

Fosfor

kg sa

70

2.5

175.0

215.5
391.3

0.1

4.0

175.0

744.8

8.7

0.006

41.4

0.2

1.2
ERBICIDE*

0.4

668.3

267

299.5
118.3
62.9

INSECTICIDE**

0.133

506.2

67.3

67.6

Smn

kg

25

34.6

865.0

955.1

0.0

0.4

0.05

41.4

2.1

0.08

41.4

3.3

3.3

0.0

55.3

125.4

125.4

0.0

0.8

4.9

0.0

4.9

2.8

0.8

0.0

2.7

57.9

57.9

0.0

0.0

0.0

5.57

103.1

128.9

0.0

0.0

1.02

3.1

0.324

0.0

U650

0.1

3.06

1.553

*ERBICIDE: PRIMEXTRA GOLD; GUARDIAN EXTRA; DUAL GOLD; TROPHY; STOMP; RELAY; ADENGO 465 SC 0,4 l/HA
**INSECTICIDE: CARBOFURAN 350; CRUISER 350 FS; DIAFURAN 35 ST; GAUCHO 600 FS; SEEDOPRID 600FS 0,6-10 l/TO
***Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 24% TVA)

3.03

3.03

41.4

kg sa

100

300

357.9

125.4

125.4

0.0

128.9

41.4

41.4

19.6

0.0

19.6

2.8

7.0

0.0

7.0

0.0

0.0

1.79

41.4

74.1

74.1

0.0

0.0

0.64

41.4

26.5

26.5

3.1

58.7

0.0

0.0

2.8

21.1

41.4

0.8
Azot

41.4

0.0

58.7

41.4

124.2

124.2

0.44

41.4

18.2

39.3

0.42

41.4

17.4

17.4

0.00

0.00

0.00

1499.6

2840.7

1674.6

3585.5