Sunteți pe pagina 1din 1

TEHNOLOGIA CADRU PENTRU CULTURA: GRAU CONSUM

Recolta 2015 / 2016


Calculatii pe hectar
Cod: D.01 Sistem Neirirgat
Zona geografica: Campie Productia Principala 5500 kg/ha
Potential: Mediu Productia Secundara 1800 kg/ha

Anexa 1
4=16/1000 10=4*9
LUCRRI MECANIZATE LUCRRI MANUALE MATERII SI MATERIALE

LUNA CALENDARISTICA
Total cheltuieli
Volumul Consum
Nr crt. Denumirea lucrrii UM Tarif Total cheltuieli Tarif Total retribuii Pre unitar Total cheltuieli tehnologice -mii
lucrrii Tractor Maina agricol Ore mecaniz. motorin ZO nr. Denumirea materialului UM Cantitate
lei/UM**** -lei- -lei- -lei- -lei- -mii lei- lei-
-litri-

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
1 ncrcat ngrminte chimice t 0.200 TIH445 0.020 0.060 2.24 0.4 0.0 0.4

2 Transport ngr. chimice la 5 km t/km 1.000 U650 2RM2 0.055 0.240 2.65 2.7 0.0 2.7

SEPTEMBRIE
3 Alimentat MA 3,5 + jalonat t 0.200 TIH445 0.020 0.060 2.24 0.4 0.1 22.4 2.2 2.7

4 Fertilizat cu ngrminte chimice ha 1.000 U650 MA3.5 0.290 1.200 30.6 30.6 0.0 NPK 12:52:0 kg 200 2 400.0 430.6

5 Arat la 25 cm + grpat n sol mediu ha 1.000 U650 PP4-30+GS1.2 2.105 20.500 328.0 328.0 0.0 328.0

6 Discuit + grpat ha 1.000 U650 GD3.2+2GCR1.7 0.727 5.600 77.5 77.5 0.0 77.5

7 Discuit + grpat ha 1.000 U650 GD3.2+2GCR1.7 0.727 5.600 77.5 77.5 0.0 77.5

8 Pregtit pat germinativ ha 1.000 U650 CPGC4 0.470 4.000 51.0 51.0 0.0 51.0
OCTOMBRIE

9 tratat samanta+inc si desc saci samanta t 0.440 0.0 0.06 22.4 1.3 SEEDOPRID 600 FS l 0.132 398 52.5 53.9

10 Transport saci smn la 5 km t/km 1.100 U650 2RM2 0.037 0.163 2.65 2.9 0.0 2.9

11 Semnat gru ha 1.000 U650 SUP29 1.000 4.500 108.1 108.1 0.05 22.4 1.1 Dropia kg 220 2.0 440.0 549.2

12 Deservit semntoarea ha 1.000 0.1 22.4 2.2 2.2

13 TOTAL PRODUCTIE NETERMINATA 5.451 41.923 679.2 0.3 6.9 892.5 1578.6

14 Incarcat ingrasaminte chimice t 0.230 TIH445 0.021 0.056 2.42 0.6 0.0 0.6
FEBRUARIE

15 Transport ingr chimice la 5 Km t/km 1.150 U650 2RM2 0.059 0.260 2.86 3.3 0.0 3.3

16 Alimentat MA 3,5 + jalonat t 0.230 TIH445 0.021 0.056 2.42 0.6 0.1 31 3.1 3.7

17 Fertilizat cu ngrminte chimice ha 1.000 U650 MA-3,5 0.280 1.200 33.0 33.0 0.0 Azotat de amoniu kg 230 1.6 368.0 401.0

18 Transport apa pt erbicidat t 0.300 U650 RCU-8 0.067 0.390 25.5 7.7 0.0 7.7
APRILIE

19 Pregtit sol pt erbicidat + jalonat mii l 0.300 0.08 31 2.5 2.5

20 Erbicidat ha 1.000 L445 MET-1200 0.308 0.900 26.4 26.40 0.0 Buctril Universal l 0.9 81 72.9 99.3

21 Transport apa pt trat fitosanitare t 0.600 U650 RCU-8 0.133 0.780 25.5 15.30 0.0 15.3

22 Pregtit solutie + jalonat mii l 0.600 0.00 0.16 31 5.0 5.0


IUNIE

FALCON PRO EC 4 l 0.56 199 111.4


23 Tratam fitosanitare (80% din supraf) ha 1.600 U650 MPSP3x300 0.775 3.840 39.6 63.36 0.0 315.6
ZANTARA 216 EC l 0.8 176 140.80

24 Recoltat gru t 5.500 C12 1.190 10.150 143.0 786.50 0.0 786.5

25 Transport recolta la 5 km t/km 27.500 U650 2RM2 0.515 2.276 2.86 78.65 0.0 78.7
IULIE

26 Balotat paie t 1.800 U650 PPF 0.738 3.840 70.4 126.72 0.0 Sfoar kg 3 28.8 86.4 213.1

27 Deservit presa de balotat t 1.800 0.00 0.12 31 3.7 3.7

28 ncrcat baloi t 1.800 0.00 0.23 31 7.1 7.1


AUGUST

29 Transport baloti la 5 km t/km 9.000 U650 2RM2 0.522 1.968 2.4 21.78 0.0 21.8

30 Descrcat baloi t 1.800 0.15 31 4.6 4.6

31 Stivuit baloi t 1.800 0.35 34.4 12.0 12.0

32 TOTAL AN PLAN 4.629 25.716 802.96 1.186 37.9 779.5 1981.3

33 TOTAL GENERAL 10.08 67.64 1486 1.50 44.9 1672.1 3559.9

*Erbicide: BUCTRIL D; DISCOPUR D; CERESTAR 75 W.P.; CERESTAR; RIVAL 75; SECATOR; OLTISAN M; ICEDIN SUPER; SDMA-600 R.V..; ECOPART; PRIMSTAR
**Fungicide: PRELUDE SP;RAXIL T 206 GEL; SUMI 8 PUS; TIRACARB 600 SC; TIRADIN 70 PUS; VITAVAX 200 PUS; DITHANE M75; RAXIL 2WS
***Insecticide: FASTAC 10 E.C.; CALYPSO 480SC;; CIPERMETRIN 10E.C.; VONDOZEB80PU; FURY 10 E.C.; DECIS 2,5 FLOW; MARSHAL 25 E.C.; SUMIALFA 0.5 ULY; SUMICOMBI
****Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 19% TVA)