Cultura : mar

1
Nr.

3238

3246

Denumirea
lucrarii

Incarcat ingrasaminte
organice in remorca mono
ax ,tranportat in livada si
administrat cu furca la
pomi
Incarcat ingrasaminte
chimice granulate

Soi : Idared

Localitatea: Iasi Suprafata: 20 ha

2
Luna
calendaristica

3
U.M.

4
Volum
Lucrare

10

800

0.28

10

14

0.11

Transport ingrasaminte
chimice

10

14

3246

Descarcat ingrasaminte
chimice granulate

10

14

Total
1897
Total
1959

2809

Octobrie
Administrat ingrasaminte
chimice
Noiembrie
Taiere in uscat

LUCR
z.o./
U.M.

1896

0.11
0.5

11

14

1.66
1.66
0.029

mii pomi

16000

Tocat resturi vegetale

2,1

ha

20

Tansport apa

2.2

mii l

20

Preparat solutie

2.2

mi l

20

Stropit in livada

2.2

mii l

20

0.1

2809

Total

2809

2809

Total

2809

Total

Tansport apa

2.5

mii l

20

Preparat solutie

2.5

mi l

20

Stropit in livada

2.5

mii l

20

Februarie

0.229

Tansport apa

mii l

20

Preparat solutie

mi l

20

Stropit in livada

mii l

20

Tansport apa

3.5

mii l

20

Preparat solutie

3.5

mi l

20

Stropit in livada

3.5

mii l

20

Martie

0.1

0.1

0.2

Tansport apa

mii l

20

Preparat solutie

mi l

20

Stropit in livada

mii l

20

Aprilie

0.1

0.1

0.1

2809

1940

Total

2809

Total

2809

Total

Tansport apa

mii l

20

Preparat solutie

mi l

20

Stropit in livada

mii l

20

Rarirea fructelor

mii pomi

16000

Tocat iarba de pe interval

5.5

ha

20

Mai

0.1

0.027

0.127

Tansport apa

mii l

20

Preparat solutie

mi l

20

Stropit in livada

mii l

20

Iunie

0.1

0.1

Tansport apa

mii l

20

Preparat solutie

mi l

20

Stropit in livada

mii l

20

Iulie

0.1

0.1

Tocat iarba de pe interval

ha

20

Tansport apa

mii l

20

2809

Preparat solutie

mi l

20

Stropit in livada

mii l

20

Total

August

3400

Incarcati box paleti ,

transport la livada , si
repartizat pe randuri

2102
3403
3404
3405
Total
Total
general

Recoltat Mere
Scos box paleti de
pernduri
Incarcat platforma cu box
paleti plini
Transport box paleti
Septembrie

0.1

0.1
9

nr.

1670

0.21

500

2.5

nr.

1670

nr.

1670

nr.

1670
2.71
5.826

Suprafata: 20 ha

Productie medie: 25 t ha

7
8
LUCRARI MANUALE

Nr.PLANTE/ha= 800

10

Agregat

H.a.n.

lei
H.a.n.

Cost lei

DT 45 +
remorca
mono ax

0.35

250

87.5

Total
Z.O.

Cat.
Sal.

Lei/Z.O.

Salarii
Totale

224

II

50

11200

1.54

II

50

77

II

50

1.54

II

50

77

227.08
23.24
23.24
464

Dt 45 +
remorca

0.05

250

11277
II
IV

50

1162

60

1162
27840

U650+RC
U4

60

12.5

100

IV

13

U450+
tocatoare
resturi
vegetale

11
12
LUCRARI MECANICE

0.63

250

157.5

0.15

250

37.5

120

U450+
masina
pentru
stropit vii
si livezi

1.46

250

365

IV

60

U650+RC
U4

468

28080

0
IV

60

0
2

60

240

0
IV

60

U650+RC
U4

0.15

250

37.5

U450+
masina
pentru
stropit vii
si livezi

1.46

250

365

U650+RC
U4

0.15

250

37.5
0

1.46

250

365

805
U650+RC
U4

0.15

250

120

120

365

37.5
0

U450+
masina
pentru
stropit vii
si livezi
2

250

962.5

U450+
masina
pentru
stropit vii
si livezi

1.46

120

37.5

120

0
IV

250

120

U450+
masina
pentru
stropit vii
si livezi

0.15

1.46

250

365

402.5

0
2

432

0
IV

III

60

55

434

23880

0
60

U450+
masina
pentru
stropit vii
si livezi

1.46

250

365

U450+
tocatoare
resturi
vegetale

0.63

250

157.5
560

U650+RC
U4

120

0
60

250

37.5
0

1.46

250

365

402.5
U650+RC
U4

0.15

250

120

37.5
0

U450+
masina
pentru
stropit vii
si livezi
2

0.15

120

IV

37.5
0

U450+
masina
pentru
stropit vii
si livezi

250

23760
0

IV

0.15

120

U650+RC
U4

1.46

250

120

365

402.5

U450+
tocatoare
resturi
vegetale

U650+RC
U4

0.63

250

157.5

0.15

250

37.5

IV

60

120

0
U450+
masina
pentru
stropit vii
si livezi

250

120

350.7

II

50

17535

1250

II

50

62500

365

560
Palmete
pentru
U450

250

0
0

U450 cu
palmete

75.15

250

18787.5

55.11

250

13777.5

61.79

250

80035

15447.5
48012.5

145154

52207.5

U450 cu
palmete
U650
1600.7

1.46

14

15
16
17
CONSUM MATERIALE

18

Felul
Kg/ha

Total
Kg.

Lei/
kg

Cost total
lei

40000

800000

0.03

24000

19
Zile
agreg.

20
Salarii
mecan.
- lei -

11.1

555

materialului

ingr.
Organic

0
0

ingr
chimice

700

14000

2.4

0.777777778 38.88888889
0.3

15

0.777777778 38.88888889

24000

12.17777778 647.7777778

33600
33600
0
0

12.6

693

Apa

1000

20000

0.0023

46

Confidor
Oil SC 004

22.5

450

32

14400

29.2

1898

Apa

1000

20000

0.0023

46

Decis
Mega 50
EW

0.225

4.5

222

999

29.2

1898

15491

77

4493
2

Apa

1000

20000

0.0023

46

Clarinet

1.5

30

300

9000

29.2

1898

Apa

1000

20000

0.0023

46

Basta 14
SL

100

110

11000

29.2

1898

20092

64.4

3800
2

Apa

1000

20000

0.0023

46

Flint Plus
64 WG

1.8

36

130

4680

4726

29.2

1898

32.2

1900

Apa

1000

20000

0.0023

46

Movento
100 SC

1.8

36

395

14220

29.2

1898

12.6

693

14266

44.8

2593
2

Apa

1000

20000

0.0023

46

Folicur
Solo 250

0.75

15

350

5250

29.2

1898

5296

32.2

1900
2

Apa

1000

20000

0.0023

46

Envidor
240 SC

0.6

12

863

10356

Apa

1000

20000

0.0023

29.2

1898

10402

32.2

1900

12.6

693

46

Flint Plus
64 WG

1.8

36

130

4680

4726

29.2

1898

44.8

2593
200

Galeti
3757.5
1102.2
3089.5
8149.2
132599

339.7777778 27975.97778

21
Consum
motorina
- lei -

22
Total
lucrare
- lei -

23
Lei/
hectar

500

36342.5

1817.125

115.8888889 5.794444444
27.5

1.375

115.8888889 5.794444444
500

36601.77778 1830.088889
34762

1738.1

34762
27840

1738.1
1392

500

1350.5

67.525

500

585.5

29.275

14520

726

2763

138.15

500

500

585.5

29.275

1119

55.95

500

2763

138.15

2500

51526.5

2576.325

500

585.5

29.275

9120

456

500

2763

138.15

500

585.5

29.275

11120

556

500

2763

138.15

2000

26937

1346.85

500

585.5

29.275

4800

240

500

2763

138.15

1000

8148.5

407.425

500

585.5

29.275

14340

717

2763

138.15

23760

1188

500

1350.5

67.525

1500

42799

2139.95

500

585.5

29.275

5370

268.5

500

2763

138.15

1000

8718.5

435.925

500

585.5

29.275

10476

523.8

500

2763

138.15

1000

13824.5

691.225

500

1350.5

67.525

500

585.5

29.275

500

4800

240

500

2763

138.15

1500

9499

474.95

300

18035

901.75

500

63000

3150

500

23045

1152.25

500

15379.7

768.985

500
2300

19037
138496.7

951.85
6924.835

13300

371313.4778 18565.67389