TEHNOLOGIA CULTURA: GRAU CONSUM

Recolta 2012
Calculatii pe hectar
Cod: D.01
Zona geografica: Campie
Potential: Mediu

LUCRRI MECANIZATE

CALENDARI
Total

STICA
LUNA
Nr crt. Denumirea lucrrii UM
Volumul Consum
lucrrii Maina Ore Tarif cheltuieli
Tractor motorin
agricol mecaniz. lei/UM****
-litri-
-lei-
0 1 2 3 4 5 6 7 8 9 10
1 ncrcat ngrminte chimice SEPTEMBRIE t 0.375 TIH445 0.020 0.060 1.26 0.47
2 Transport ngr. chimice la 5 km t/km 1.875 U650 2RM2 14.55 0.550 0.240 1.5 2.81
3 Alimentat MA 3,5 + jalonat t 0.375 TIH445 380.95 0.021 0.060 1.26 0.47
4 Fertilizat cu ngrminte chimice ha 1.000 U650 MA3.5 27.59 0.290 1.200 17.25 17.25
5 Arat la 25 cm + grpat n sol mediu ha 1.000 U650 PP4-30+GS1.2 3.80 2.105 20.500 180.00 180.00
6 Discuit + grpat ha 1.000 U650 GD3.2+2GCR1.7 11.00 0.727 5.600 43.70 43.70
7 Discuit + grpat ha 1.000 U650 GD3.2+2GCR1.7 11.00 0.727 5.600 43.70 43.70
OCTOMBRIE

8 Pregtit pat germinativ ha 1.000 U650 CPGC4 17.02 0.470 4.000 28.75 28.75
9 tratat samanta+inc si desc saci samanta t 0.500 0.0
10 Transport saci smn la 5 km t/km 1.250 U650 2RM2 216.22 0.037 0.163 1.5 1.88
11 Semnat gru ha 1.000 U650 SUP29 8.00 1.000 4.500 60.95 60.95
12 Deservit semntoarea ha 1.000 0.00
13 TOTAL PRODUCTIE NETERMINATA 5.947 37.260 379.98
APRILIE FEBRUARIE

14 Incarcat ingrasaminte chimice t 0.400 TIH445 98.77 0.081 0.056 1.36 0.54
15 Transport ingr chimice la 5 Km t/km 2.000 U650 2RM2 135.59 0.059 0.260 1.61 3.22
16 Alimentat MA 3,5 + jalonat t 0.400 TIH445 380.95 0.021 0.056 1.36 0.54
17 Fertilizat cu ngrminte chimice ha 1.000 U650 MA-3,5 28.57 0.280 1.200 18.60 18.60
18 Transport apa pt erbicidat t 0.300 U650 RCU-8 0.067 0.390 14.38 4.31
 APRILIE
19 Pregtit sol pt erbicidat + jalonat mii l 0.300 0.00
25.97
20 Erbicidat ha 1.000 L445 MET-1200 0.308 0.900 14.88 14.88
21 Transport apa pt trat fitosanitare t 0.600 U650 RCU-8 60.15 0.133 0.780 14.38 8.63

IUNIE
22 Pregtit solutie + jalonat mii l 0.600 0.00
10.32
23 Tratam fitosanitare (80% din supraf) ha 1.600 U650 MPSP3x300 0.775 3.840 22.32 35.71
24 Recoltat gru t 3.500 C12 6.72 1.190 10.150 80.90 283.13

IULIE
25 Transport recolta la 5 km t/km 17.500 U650 2RM2 15.53 0.515 2.276 1.61 28.18
26 Balotat paie t 1.200 U650 PPF 10.84 0.738 3.840 39.68 47.62
27 Deservit presa de balotat t 1.000 0.00
28 ncrcat baloi t 1.200 0.00

AUGUST
29 Transport baloti la 5 km t/km 6.000 U650 2RM2 15.33 0.522 1.968 1.36 8.16
30 Descrcat baloi t 1.200 0.00
31 Stivuit baloi t 1.200 0.00
32 TOTAL AN PLAN 4.622 25.716 453.52
33 TOTAL GENERAL 10.57 62.98 833.51

*Erbicide: BUCTRILU; DICOPUR M.P.; CERESTAR 75 W.P.; RIVAL; SECATOR; SDMA-600 N.H.; ECOPART 2 S.C.; PRIM STAR SUPER;
**Fungicide: TOPSIN M70 P.U.; TILT 250 E.C.; SPORTAK; MELODY DUO; FALCON; FOLICUR B.T.; SANAZOLE 250C.E.; ALERT; GRANIT;
***Insecticide: FASTAC 10 E.C.; CALYPSO; CIPERTRIN 10C.E.; FURY 10C.E.; VICTENON 50W.P.; EFCYMETHRIN; DECIS 2,5.
****Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 19% TVA)
GRAU CONSUM

r
Sistem Neirirgat
Productia Principala 3500 kg/ha
Productia Secundara 1200 kg/ha

LUCRRI MANUALE MATERII SI MATERIALE

Total
Denumire Total cheltuieli
Total Pre
Tarif a cheltuieli tehnologice
ZO nr. retribuii UM Cantitate unitar
-lei- materialul -mii lei-
-lei- -lei-
ui -mii lei-
11 12 13 14 15 16 17 18 19
0.47
2.81
80.00 0.1 13.59 1.36 1.83
Fosfor kg sa 60 1.39 83.40 100.65
0.0 180.00
0.0 43.70
0.0 43.70
0.0 28.75
137.93 0.058 13.59 0.79 Insecto-fun x x x 40.12 40.91
0.00 1.88
Gru s- c kg 250 0.90 225.00 285.95
80.00 0.1 13.59 1.36 0.00 1.36
0.3 3.51 348.52 732.01
0.0 0.54
0.0 3.22
80.00 0.1 16.85 1.69 0.0 2.23
0.00 Azot kg sa 135 2 270.00 288.60
0.00 0.00 4.31
100.00 0.08 16.85 1.35 0.00 1.35
ERBICIDE* x x x 34.00 48.88
0.00 8.63
50.00 0.16 16.85 2.70 0.00 2.70
FUNGICIDE x x x 73.90
125.21
Insecticide x x x 15.60
0.00 283.13
0.00 28.18
Sfoar kg 2 17.3 34.60 82.22
66.67 0.12 16.85 2.02 0.0 2.02
34.78 0.23 16.85 3.88 0.0 3.88
0.0 8.16
54.05 0.15 16.85 2.49 0.0 2.49
22.99 0.35 16.85 5.86 0.0 5.86
1.186 19.98 428.10 901.61
1.44 23.49 776.62 1633.62
 TEHNOLOGIA CULTURA: PORUMB BOABE CONSUM
Recolta 2012
Calculatii pe hectar
Cod: D. 06 Sistem Neirigat
Zona geografica: Campie Productia Principala 4500 kg
Potential: Mediu Productia Secundara 2000 kg

LUCRRI MECANIZATE LUCRRI MANUALE MATERII SI MATERIALE

calendaristi
Total
Total cheltuieli
Tarif Total Denumire

Luna
Nr crt. Denumirea lucrrii UM
Volumul Consum Total Cantita Pre cheltui

ca
lucrrii Maina Ore lei/UM*** cheltuieli Tarif a
Tractor motorin ZO nr. retribuii UM tea unitar eli tehnologi
agricol mecaniz. -lei- materialu
-litri- -lei- total -lei- - ce -lei-
-lei- lui
lei-
1 Discuit miriste ha 1 A-1800 GD-6.4 0.267 6 58.3 58.30 58.30
2 ncrcat ngrminte chimice t 0.437 TIH445 0.023 0.061 1.26 0.55 0.55

OCTOMBRIE
3 Transport ngr. chimice la 5 km t/km 2.185 U650 2RM2 0.064 0.284 1.5 3.28 3.28
4 Alimentat MA 3,5 cu ingr chimice t 0.437 TIH445 0.023 0.061 1.26 0.55 0.55
5 Fertilizat cu ngrminte chimice+ jalonat ha 1 U650 MA3.5 0.28 1.2 17.25 17.25 0.1 13.59 1.36 Fosfor kg sa 70 1.39 97.30 115.91
6 Arat la 25 cm + grpat ha 1 U650 PP4-30+GS1.2 2.857 28 180 180.00 180.00
7 TOTAL PRODUCTIE NETERMINATA 3.514 35.906 0 259.93 0.1 1.36 97.30 358.6
8 Grpat ogoare ha 1 U650 8GCRI1.7 0.154 1.1 10 10.00 10.00
9 Discuit + grpat ha 1 U650 GD3.2+2GCR1.7 0.727 5.6 47.12 47.12 47.12
10 Transport ap pentru erbicidat t 0.3 U650 RCU8 0.067 0.39 14.38 4.31 4.31
11 Pregatit solutie mii l 0.3 0 0.00 0.03 16.85 0.52 0.52
APRILIE

12 Erbicidat+jalonat ha 1 L445 MET1200 0.308 0.9 14.88 14.88 0.05 16.85 0.88 ERBICIDE* x x x 150.57 166.33
13 Discuit pt. ncorporat erbicide ha 1 U650 2GCR1.7+GD3.2 0.727 5.6 58.28 58.28 0 0.00 0.00 58.28
14 Pregtit pat germinativ ha 1 U650 CPGC4 0.47 4 58.28 58.28 0 0.00 0.00 58.28
15 Tratat samanta+incarcat si descarcat samanta t 0.05 0 0.00 0.006 16.85 0.10 INSECTICIDE** x x x 24.67 24.77
16 Transport samanta la 5 km t/km 0.125 U650 2RM2 0.004 0.016 1.61 0.20 0 0.00 0.20
17 Semanat+ jalonat ha 1 U650 SPC8 0.667 3.6 43.4 43.40 0.05 16.85 0.88 Smn kg 25 15 375.00 419.28
18 Deservit semntoarea ha 1 0 0.00 0.08 16.85 1.42 0.00 1.42
19 Prit mecanic I ha 1 U650 CPU8 0.32 2.2 27.28 27.28 0 0.00 0.00 27.28
MAI

20 Prit manual de corecie ha 1 0 0.00 0.03 18.27 0.55 0.00 0.55

21 ncrcat ngrminte chimice t 0.3 TIH445 0.016 0.042 1.36 0.41 0 0.00 0.00 0.41
22 Transport ngr. chimice la 5 km t/km 1.5 U650 2RM2 0.044 0.195 1.61 2.42 0 0.00 0.00 2.42
IUNIE

23 Descarcat ingr chimice t 0.3 TIH445 0.016 0.042 1.36 0.41 0 0.00 0.00 0.41
24 Prit mecanic II +fertilizat ha 1 U650 CPU8+4F 0.421 2.7 28.52 28.52 0 0.00 Azot kg sa 100 2 200.00 228.52
25 Prit manual de corecie ha 1 0 0.00 3.03 18.27 55.36 55.36
26 Recoltat mecanic porumb tiulei(25%) t 1.25 C14+CS6 0.435 5.57 8.04 10.05 0 0.00 10.05
OCTOMBRIE SEPTEMBRIE

27 Adunat tiulei n urma rec. mec. ha 1 0 0.00 1 16.85 16.85 16.85

28 Transport producia la 5 km t/km 6.25 U650 2RM2 0.275 1.02 1.61 10.06 0 0.00 10.06
29 Transport coceni tocai la 5 km t/km 2.5 U650 2RM2 0.073 0.324 1.36 3.40 0 0.00 3.40
30 Recoltat manual porumb stiuleti (75%) t 3.75 0 0.00 3.75 16.85 63.19 63.19
31 Incarcat stiuleti t 3.75 0 0.00 0.64 16.85 10.78 10.78
32 Transport producia la 5 km t/km 18.75 U650 2RM2 0.825 3.06 1.61 30.19 0 0.00 30.19
33 Tiat coceni, legat i fcut glugi ha 0.75 0.00 3 16.85 50.55 50.55
34 ncrc., transp. i desc.snopi i coceni t/km 7.5 U650 2RM2 0.444 1.553 1.36 10.20 0.44 16.85 7.41 17.61
35 Cldit snopi de coceni ur t 1.5 0.42 16.85 7.08 7.08
36 TOTAL AN PLAN 5.9 37.91 359.4 12.535 215.6 750.2 1325.2
37 TOTAL GENERAL (TOT AN PLAN+PROD NET) 9.50 73.51 0.00 619.3 12.64 0.00 216.9 0.00 0.00 0.00 0.00 847.5 1683.8
 TEHNOLOGIA CULTURA: ORZ CONSUM
Recolta 2012
Calculatii pe hectar
Cod: D. 04
Zona geografica: Campie
Potential: Mediu

LUCRRI MECANIZATE

calendaristic
Tarif

Luna
Nr crt. Denumirea lucrrii UM
Volumul Consum Total
Maina Ore lei/UM****

a
lucrrii Tractor motorin cheltuieli
agricol mecaniz.
-litri- -lei-

1 ncrcat ngrminte chimice t 0.5 TIH445 0.027 0.07 1.26 0.63

SEPTEMBRIE
2 Transport ngr. chimice la 5 km t/km 2.5 U650 2RM2 0.073 0.325 1.50 3.75
3 Alimentat MA 3,5 + jalonat t 0.5 TIH445 0.027 0.07 1.26 0.63
4 Fertilizat cu ngrminte chimice ha 1 U650 MA3.5 0.29 1.2 17.25 17.25
5 Arat la 25 cm + grpat n sol mediu ha 1 U650 PP4-30+GS1.2 2.105 20.5 180.00 180.00
6 Discuit + grpat ha 2 U650 GD3.2+2GCR1.7 1.45 11.2 43.70 87.40
8 Pregtit pat germinativ ha 1 U650 CPGC4 0.47 4 28.75 28.75
OCTOMBRIE

9 Tratat samanta + incarcat si descarcat seminte t 0.4 0.00

10 Transport saci smn la 5 km t/km 1 U650 2RM2 0.029 0.13 1.50 1.50
11 Semnat orz ha 1 U650 SUP29 1 4.5 60.95 60.95
12 Deservit semntoarea ha 1 0.0
13 TOTAL PROD NETERMINATA 5.471 42.0 380.86
APRILIEFEBRUARIE

14 ncrcat ngrminte chimice t 0.299 TIH445 0.011 0.041 1.36 0.41

15 Transport ngr. chimice la 5 km t/km 1.49 U650 2RM2 0.044 0.194 1.61 2.40
16 Alimentat MA 3,5 + jalonat t 0.299 TIH445 0.016 0.042 1.36 0.41
17 Fertilizat cu ngr. chimice + jalonat ha 1 U650 MA3,5 0.28 1.2 18.60 18.60
18 Transport ap pt. erbicidare t 0.3 U650 RCU8 0.067 0.39 14.38 4.31
19 Pregtit soluie pt. erbicidare + jalonat mii l 0.3 0.0
 APRILIE
20 Erbicidat ha 1 L445 MET1200 0.308 0.9 14.88 14.88
21 Transport ap pt. tratam. fitosanitare t 0.6 U650 RCU8 0.133 0.78 14.38 8.63

IUNIE
22 Pregtit soluie + jalonat mii l 0.6 0.0
23 Tratamente fitosanitare (80% din supr.) ha 1.6 U650 MPSP3x300 0.775 3.84 22.32 35.71
24 Recoltat orz t 4 C12 1.36 11.6 82.80 331.22

IULIE
25 Transport recolta la 5 km t/km 20 U650 2RM2 0.59 2.601 1.61 32.20
26 Balotat paie t 2 U650 PPF 0.358 4.26 28.52 57.04
27 Deservit presa de balotat t 2 0.00
28 ncrcat baloi t 2 0.00

AUGUST
29 Transport baloi la 5 km t/km 10 U650 2RM2 0.87 3.28 1.36 13.60
30 Descrcat baloi t 2 0.0
31 Stivuit baloi t 2 0.0
32 TOTAL AN PLAN 4.8 29.1 519.4
33 TOTAL GENERAL (TOT AN PLAN+PROD NET) 10.3 71.1 900.3

*Erbicide: BUCTRILU; DICOPUR M.P.; CERESTAR 75 W.P.; RIVAL; SECATOR; SDMA-600 N.H.; ECOPART 2 S.C.; PRIM STAR SUPER;
**Fungicide: TOPSIN M70 P.U.; TILT 250 E.C.; SPORTAK; MELODY DUO; FALCON; FOLICUR B.T.; SANAZOLE 250C.E.; ALERT; GRANIT;
***Insecticide: FASTAC 10 E.C.; CALYPSO; CIPERTRIN 10C.E.; FURY 10C.E.; VICTENON 50W.P.; EFCYMETHRIN; DECIS 2,5.
****Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 19% TVA)
A: ORZ CONSUM
2
ctar
Sistem Neirigat
Productia Principala 4000 kg
Productia Secundara 2000 kg

LUCRRI MANUALE MATERII SI MATERIALE Total

Denumire Total cheltuieli
Total Pre
Tarif a Cantitatea cheltuieli
ZO nr. retribuii UM unitar tehnologic
-lei- materialul total
-lei- -lei- e -lei-
ui -lei-
0.63
3.75
0.1 13.59 1.36 Fosfor kg sa 80 1.39 111.20 113.19
0.0 0.0 17.25
180.00
0.0 0.0 87.40
28.75
0.046 13.59 0.63 FUNGICIDE x x x 33.70 34.33
1.50
0.0 ORZ saman kg 200 1.0 200.00 260.95
0.1 13.59 1.36 1.36
0.25 3.34 344.90 6419.60
0.0 0.0 0.41
0.0 0.0 2.40
0.05 16.85 0.84 0.0 1.25
0.00 Azot kg sa 100 2.0 200.00 218.60
0.00 0.0 4.31
0.08 16.85 1.35 0.0 1.35
 0.00 ERBICIDE* x x x 20.00 34.88
0.00 0.0 8.63
0.16 16.85 2.70 0.0 2.86
FUNGICIDE x x x 73.90
0.0 137.91
INSECTICI x x x 28.30
0.0 0.0 331.22
0.0 0.0 32.20
0.0 Sfoar kg 3.4 17.3 58.82 115.86
0.24 16.85 4.04 0.0 4.04
0.384 16.85 6.47 0.0 6.47
0.00 0.0 13.60
0.246 16.85 4.15 0.0 4.15
0.58 18.27 10.60 0.0 10.60
1.74 30.1 381.0 930.7
1.986 33.5 725.9 1659.7
 TEHNOLOGIA CADRU PENTRU CULTURA: RAPITA DE
Recolta 2012
Calculatii pe hectar
Cod: D. 26
Zona geografica: Campie
Potential: Mediu
LUCRRI MECANIZATE

calendaristi
Total

Luna
Nr Volumul Consum Tarif
Denumirea lucrrii UM

ca
crt. lucrrii Maina Ore cheltuieli
Tractor motorin lei/UM****
agricol mecaniz.
-litri-
-lei-
1 ncrcat ngrminte chimice t 0.6 TIH-445 0.032 0.084 1.36 0.82
2 Transport ngrminte chimice la 5km t/km 3 U650 2RM2 0.088 0.389 1.61 4.83

AUGUST
3 Alimentat MA 3.5 cu ngrm. chimice t 0.6 TIH445 0.032 0.084 1.36 0.82
4 Fertilizat cu ngrm. chimice ha 2 U650 MA3.5 0.56 2.400 18.60 37.20
5 Arat la 25 cm + grpat solul ha 1 U650 PP4-30+GS1.2 2.105 20.500 200.00 200.00
6 Discuit + grpat ha 1 U650 GD3.2+2GCR1.7 0.727 5.600 47.12 47.12
7 Transport ap pentru erbicidat t 0.3 U650 RCU-8 0.067 0.390 15.8 4.74
8 Pregtit soluie pentru erbicidat mii l 0.3 0 0.00
9 Erbicidare total+jalonat ha 1 L445 MET1200 0.308 0.900 16.32 16.32
10 Discuit pentru ncorporat erbicide ha 1 U650 GD3.2+2GCR1.7 0.727 5.600 59.40 59.40
SEPTEMBRIE

11 ncrcat ngrminte chimice t 0.18 TIH 445 0.009 0.025 1.36 0.24
12 Transport ngrminte chimice la 5km t/km 0.9 U650 2RM2 0.025 0.117 1.61 1.45
13 Alimentat MA 3.5 cu ngrm. chimice t 0.18 TIH 445 0.009 0.025 1.36 0.24
14 Fertilizat cu ngrm. Chimice+jalonat ha 1 U650 MA3.5 0.178 0.750 18.60 18.60
15 Tratat samanta+incarcat si descarcat samanta t 0.024 0 0.00
16 Transport samanta la 5 km t/km 0.06 U650 2RM2 0.002 0.010 1.61 0.10
17 Pregatit pat germinativ ha 1 U650 CPGC-4 0.47 4.000 31.00 31.00
18 Semanat + jalonat ha 1 U650 SUP-29 1 4.500 65.72 65.72
19 Deservit semanatoare ha 1 0
20 TOTAL PROD NETERMINATA 6.339 45.374 0 488.6
21 ncrcat ngrminte chimice t 0.18 TIH 445 0.009 0.025 1.5 0.27
FEBRUA
RIE
 APRILI FEBRUA
22 Transport ngrminte chimice la 5km t/km 0.9 U650 2RM2 0.025 0.117 1.77 1.59

RIE
23 Alimentat MA 3.5 cu ngrm. chimice t 0.18 TIH 445 0.009 0.025 1.5 0.27
24 Fertilizat cu ngrm. Chimice+jalonat ha 1 U650 MA3.5 0.228 1.000 20.50 20.50
25 Transport apa t 0.3 U650 RCU-8 0.067 0.390 15.8 4.74
26 Pregatit solutie mii l 0.3 0 0.00

E
27 Tratatment fitosanitar+jalonat ha 1 L445 MPSP 3X300 0.485 1.700 24.50 24.50
28 Recoltat rapi din lan t 1.8 C12 2.215 19.800 142.8 257.04
29 Transport producia la 5 km t/km 9 U650 2RM2 0.265 1.170 1.77 15.93
30 Balotat producie secundar t 1 U650 PPF 0.683 2.900 43.50 43.50

IUNIE
31 Deservit presa de balotat paie t 1 0 0.00
32 ncrcat baloi t 1 0 0.00
33 Transport baloi la 5 km t/km 5 U650 2RM2 0.435 1.640 1.5 7.50
34 Descrcat baloi de paie t 1 0 0.00
35 Stivuit baloi de paie t 1 0 0.00
36 TOTAL AN PLAN 4.421 28.767 375.84
37 TOTAL GENERAL (tot an plan+ prod neterminata) 10.76 74.141 864.44

*ERBICIDE: TRIFLUROM 48 CE; CERLIT

**FUNGICIDE: CALIDAN SC; SUMILEX 50 WP
***INSECTICIDE: VICTENON 50WP; FASTAC 10CE.
****Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 19% TVA)
LTURA: RAPITA DE ULEI

tar
Sistem Neirigat
Productia Principala 1800 kg
Productia Secundara 1000 kg

LUCRRI MANUALE MATERII SI MATERIALE Total

Denumire Total cheltuieli
Total Pre
Tarif a Cantitatea cheltuieli
ZO nr. retribuii UM unitar tehnologic
-lei- materialul total
- lei- -lei- e - lei-
ui -lei-
0.0 0.0 0.82
0.0 0.0 4.83
0.0 0.0 0.82
Potasiu kg sa 40 1.23 49.20
0.1 15 1.50 205.50
Fosfor kg sa 80 1.47 117.60
0.0 0.0 200.00
0.0 0.0 47.12
0.0 0.0 4.74
0.03 15 0.45 0.0 0.45
0.05 15 0.75 ERBICIDE* x x x 52.4 69.47
0.00 0.0 59.40
0.00 0.0 0.24
0.00 0.0 1.45
0.00 0.0 0.24
0.05 15 0.75 Azot kg sa 60 2 120.00 139.35
0.003 15 0.05 FUNGICIDE x x x 2.12 2.17
0.00 0.0 0.10
0.00 0.0 31.00
0.05 15 0.75 Samanta kg 12 3.8 45.60 112.07
0.1 15 1.50 0.0 1.50
0.383 5.75 386.92 881.26
0.0 0.0 0.27
 0.0 0.0 1.59
0.0 0.0 0.27
0.05 18.5 0.93 Azot kg sa 60 2.12 127.20 148.63
0.00 0.0 4.74
0.03 18.5 0.56 0.0 0.56
0.05 18.5 0.93 INSECTICI x x x 9.43 34.86
0.00 0.0 257.04
0.00 0.0 15.93
0.00 Sfoar kg 1.7 18.34 31.18 74.68
0.12 18.5 2.22 0.0 2.22
0.192 18.5 3.55 0.0 3.55
0.00 0.0 7.50
0.123 18.5 2.28 0.0 2.28
0.29 20.35 5.90 0.0 5.90
0.855 16.35 0 0 167.81 560.01
1.238 22.1 0 0 554.73 1441.27
 TEHNOLOGIA CULTURA: SOIA CONSUM
Recolta 2012
Calculatii pe hectar
Cod: D. 28 Sistem Neirigat
Zona geografica: Campie Productia Principala 2200 kg
Potential: Mediu Productia Secundara 900 kg
LUCRRI MECANIZATE LUCRRI MANUALE MATERII SI MATERIALE

CALENDARI
Total
Total Denum Total cheltuieli

STICA
LUNA
Nr crt. Denumirea lucrrii UM
Volumul Consum Tarif Tarif Total Cantitat Pre
lucrrii Maina Ore cheltuieli ZO irea cheltuie
Tractor motorin lei/UM** retribuii UM ea unitar tehnologic
agricol mecaniz. nr. materia li
-litri- -lei- - lei- total -lei-
-lei- lului - lei- e -lei-
1 Discuit miriste ha 1 A-1800 GD-6.4 0.267 6 58.30 58.30 0.0 0 58.30

OCTOMBRIE
2 ncrcat ngrminte chimice t 0.437 TIH445 0.023 0.061 1.26 0.55 0.0 0 0.55
3 Transport ngr. chimice la 5 km t/km 2.185 U650 2RM2 0.064 0.284 1.5 3.28 0.0 0 3.28
4 Alimentat MA 3,5 + jalonat t 0.437 0.023 0.061 1.26 0.55 0.0 0 0.55
5 Fertilizat cu ngrminte chimice ha 1 U650 MA3.5 0.285 1.2 17.25 17.25 0.1 13.59 1.36 Fosfor kg sa 70 1.39 97.30 115.91
7 Arat la 25 cm + grpat n sol mediu Noembrie ha 1 U650 PP3X30+GS1.2 2.105 20.5 180.00 180.00 0.0 0 180.00
10 TOTAL PRODUCTIE NETERMINATA 2.767 28.106 259.9 0.100 1.36 97.30 358.59
11 Grapat ogoare ha 1 U650 8GCR-1.7 0.154 1.1 10 10.00 0.0 0 10.00
12 Transport ap pentru erbicidat t 0.3 U650 RCU8 0.067 0.39 14.38 4.31 0.0 0 4.31
13 Pregatit solutie mii l 0.3 0 0.00 0.03 16.85 0.51 0 0.51
14 Erbicidat + jalonat ha 1 L445 MET1200 0.309 0.9 14.88 14.88 0.05 16.85 0.84 ERBICI x x x 49.50 65.22
APRILIE

15 Discuit pt. ncorporat erbicide ha 1 U650 GD32+2GCR1.7 0.727 5.6 58.28 58.28 0.00 0.00 0 58.28
16 Pregtit pat germinativ ha 1 U650 CPGC4 0.470 4 31 31.00 0.00 0.00 0 31.00
17 ncrcat saci cu smn t 0.11 0 0.00 0.013 16.85 0.22 0 0.22
18 Transport smn la 5km t/km 0.55 U650 2RM2 0.016 0.071 1.61 0.89 0.00 0.00 0 0.89
19 Descrcat saci cu smn t 0.11 0 0.00 0.012 16.85 0.20 0 0.20
20 Bacterizat smn t 0.11 0 0.00 0.081 0.00 0.00 Insecto- x x x 33.50 33.50
21 Semnat soia + deservit semntoarea ha 1 U650 SPC8 1 4.2 64.48 64.48 0.1 16.85 1.69 Smn kg 110 2.5 275.00 341.17
23 nc, desc ngrminte chimice t 0.1 TIH445 0.005 0.02 1.36 0.14 0.00 0.00 0 0.14
24 Transport ngrminte chimice la 5 km t/km 0.5 U650 2RM2 0.015 0.097 1.61 0.81 0.00 0.00 0 0.81
25 Descarcat ingrasaminte chimice t 0.1 TIH445 0.005 0.02 1.36 0.14 0.00 0.00 0 0.14
IUNIE

26 Prit mecanic + fertilizat ha 1 L-445 CPPT-4+4F 1.19 4 54.56 54.56 0.00 0.00 Azot kg sa 34 2 68 122.56
27 Prit manual ha 1 0 0.00 2.5 18.25 45.63 0 45.63
28 Transport ap t 0.3 U650 RCU8 0.067 0.39 14.38 4.31 0.00 0.00 0 4.31
29 Pregatit solutie mii l 0.3 0 0.00 0.03 16.85 0.51 0 0.51
30 Erbicidat + jalonat ha 1 L445 MET1200 0.308 0.9 14.38 14.38 0.05 16.85 0.84 ERBICI x x x 266.50 281.72
33 Recoltat soia t 1.5 C14U 1.200 9 44.93 67.40 0.00 0.00 0 67.40
34 Transport producia la 5 km t/km 7.5 U650 2RM2 0.220 0.975 1.61 12.08 0.00 0.00 0 12.08
OCTOMBRIE

35 Balotat vreji t 0.9 U650 PPF 0.615 2.61 39.68 35.71 0.00 0.00 Sfoar kg 1.5 17.30 25.95 61.66
36 Deservit presa baloti t 0.9 0 0.00 0.11 16.85 1.85 0 1.85
37 ncrcat baloi t 0.9 0 0.00 0.173 16.85 2.92 0 2.92
38 Transport baloi la 5 km t/km 4.5 U650 2RM2 0.393 1.476 1.36 6.12 0.00 0.00 0 6.12
39 Descrcat baloi t 0.9 0 0.0 0.111 16.85 1.87 0 1.87
40 Stivuii baloi t 0.9 0 0.0 0.261 18.25 4.76 0 4.76
43 TOTAL AN PLAN 6.761 35.749 379.5 3.521 61.8 0.000 0.000 718.5 1159.8
44 TOTAL GENERAL PROD NETERMINATA+AN PLAN 9.528 63.855 639.4 3.621 63.2 0.000 0.000 815.8 1518.3

* ERBICIDE: EFLURIN 48CE; FURORE SUPER; GUARDIAN; PANTERA 40EC; ROUNDUR READY; PIVOT 100LC; GALANT SUPER; DYNOM 75WG.
**Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 19% TVA)
 TEHNOLOGIA CULTURA: FLOAREA SOARELUI CO
Recolta 2012
Calculatii pe hectar
Cod: D. 27
Zona geografica: Campie
Potential: Mediu
LUCRRI MECANIZATE

calendaristi
Total

Luna
Nr crt. Denumirea lucrrii UM
Volumul Consum Tarif

ca
lucrrii Maina Ore cheltuieli
Tractor motorin lei/UM****
agricol mecaniz.
-litri-
-lei-
1 ncrcat ngrminte chimice t 0.437 TIH445 0.023 0.061 1.26 0.55

OCTOMBRIE
2 Transport ngr. chimice la 5 km t/km 2.185 U650 2RM2 0.064 0.284 1.50 3.28
3 Alimentat MA 3,5 + jalonat t 0.437 TIH445 0.023 0.061 1.26 0.55
4 Fertilizat cu ngrminte chimice ha 1.000 U650 MA3.5 0.285 1.200 17.25 17.25
5 Arat la 25 cm + grpat n sol mediu ha 1.000 U650 PP-4C31-30+GS1,2 2.105 20.500 180.00 180.0
6 TOTAL PRODUCTIE NETERMINATA 2.500 22.106 201.6
7 Incarcat ingrasaminte chimice t 0.149 TIH445 0.008 0.021 1.36 0.20
8 Transport ingr chimice la 5 Km t/km 0.745 U650 2RM2 0.022 0.100 1.61 1.20
9 Alimentat MA 3,5 + jalonat t 0.149 TIH445 0.008 0.021 1.36 0.20
10 Fertilizat cu ngrminte chimice ha 1.000 U650 MA-3,5 0.286 1.200 18.60 18.60
11 Transport ap pentru erbicidare t 0.300 U650 RCU8 0.067 0.390 14.38 4.31
12 Pregtit soluie pt. erbicidare mii l 0.300 0.00
MARTIE

13 Jalonat terenul ha 1.000 0.00

14 Erbicidare total ha 1.000 L445 MET1200 0.308 0.900 14.88 14.88
15 Discuit pt. ncorporat erbicide ha 1.000 U650 GD-3,2+2GCR 1.7 0.727 5.600 58.28 58.28
16 Pregtit pat germinativ ha 1.000 U650 CPGC4 0.471 4.000 31.00 31.00

17 Tratat samanta + semnat 70 cm. + jalonat ha 1.000 U650 SPC8 0.667 3.600 43.40 43.40

18 Deservit semntoarea ha 1.000 0.0

APRILIE

19 Prit mecanic I la 70 cm + fertilizat ha 1.000 U650 CPU8+4F 0.444 3.000 34.10 34.10
20 Prit manual dupa prasitoare ha 1.000 0.00 0.00
 21 Prit mecanic II la 70 cm ha 1.000 U650 CPU8 0.320 2.200 21.10 21.10
22 Prit manual dupa prasitoare ha 1.000 0.00 0.00

IUNIE
23 Transp.ap pt. tratam. fitosanitar t 0.300 U650 RCU8 0.067 0.390 14.38 4.31
24 Preg soluie pt tratam. fitosanitar mii l 0.300 0.00 0.00
25 Tratament fitosanitar ha 1.000 L445 MPSP-3X300 0.485 1.700 22.32 22.32
26 Recoltat mecanic t 1.600 C12 RIFS 1.113 12.800 37.24 59.58

AUGUST
27 Adunat capitule dup recolt.mec. ha 0.00 0.00
28 Discuit pt tocat tulpini ha 2.000 U650 GD3.2+2GCR 1.450 11.200 47.12 94.24
29 Transport producia la 5 km t/km 8.000 U650 2RM2 0.235 1.040 1.61 12.88
30 TOTAL AN PLAN 6.678 48.162 420.6
31 TOTAL GENERAL 9.178 70.268 622.2

* ERBICIDE: EFLURIN 48EC; EFPROMET 50 WP; FURORE SUPER; GUARDIAN; HARNESS; PANTERA 40 CE; RAFT; ACENIT 880EC; CHALLANGER 90EC; PROPONIT 720E
**FUNGICIDE: CALIDAN S.C.; ROVRAL 75 W.G.; ROVRAL 50W.P.; APRON 355D.; PUNCH 40 C.E.
***INSECTICIDE: DECIS 25W.G.; DECIS 2,5; FURADAN.
****Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 19% TVA)
AREA SOARELUI CONSUM
12
hectar
Sistem Neirigat
Productia Principala 1600 kg
Productia Secundara 800 kg
LUCRRI MANUALE MATERII SI MATERIALE Total
Denumire Total cheltuieli
Total Pre
Tarif a Cantitatea cheltuieli
ZO nr. retribuii UM unitar tehnologic
-lei- materialul total
- lei- -lei- e - lei-
ui -lei-
0.0 0.55
0.0 3.28
0.1 13.59 1.36 1.91
0.0 Fosfor kg sa 70.00 1.39 97.30 114.55
0.0 0.0 180.00
0.100 1.36 97.30 300.29
0.0 0.20
0.0 0.0 1.20
0.0 0.0 0.20
0.0 Azot kg sa 50.00 2.00 100.00 118.60
0.0 4.31
0.03 16.85 0.51 0.0 0.51
0.1 16.85 0.84 0.0 0.84
0.0 ERBICIDE* X X X 49.5 64.38
0.0 0.0 58.28
0.0 0.0 31.00
FUNGICIDE** X X X 0.70
0.1 16.85 1.69 INSECTICIDE*** X X X 4.95 141.24
Smn kg 5.00 18.10 90.50
0.1 16.85 1.35 0.0 1.35
0.00 0.00 Azot kg sa 50.00 2.00 100.00 134.10
2.7 18.27 49.33 0.0 49.33
 0.00 0.00 0.0 21.10
0.3 16.85 5.06 0.0 5.06
0.00 0.00 0.0 4.31
0.0 16.85 0.51 0.0 0.51
0.00 0.00 FUNGICIDE** X X X 5.92 28.24
0.00 0.00 0.0 59.58
0.4 16.85 6.74 0.0 6.74
0.00 0.0 0.0 94.24
0.00 0.0 12.88
3.690 66.0 0.000 0.000 351.6 838.2
3.790 67.4 0.000 0.000 448.9 1138.5 1138.5

ANGER 90EC; PROPONIT 720EC; AGIL 100 EC; TRIFLUROM 48.

 TEHNOLOGIA

Cod: D.09E1
Zona geografica: Campie
Potential: Mediu

LUCRRI M

CALENDARISTICA
LUNA
Nr Volumul
Denumirea lucrrii UM Maina
crt. lucrrii Tractor
agricol

0 1 2 3 4 5 6
1 Disciuit + grapat ha 1.000 U650 GD 3,2

2 Nivelare intretinere 2 treceri ha 1.000 U650 NM 2,8

SEPTEMBRIE

3 Incarcat ingrasaminte chimice t 0.637 TIH 445

4 Transport ingrasaminte chimice la 5 km t/km 3.185 U650 2RM2
5 Alimentat MA 3,5 t 0.637 TIH 445

6 Fertilizat cu ngrminte chimice+jalonat ha 2.000 U650 MA3,5

7 Arat la 25 cm + grpat n sol mediu ha 1.000 U650 PP 4-30+GS1,2

8 TOTAL PRODUCTIE NETERMINATA

9 Discuit + grpat ha 1.000 U650 GD 3,2+2GCR1,7

10 Pregtit pat germinativ ha 1.000 U650 CPGC4

11 Bacterizat samanta t 0.250

MARTIE

12 Incarcat si descarcat samanta t 0.500

13 Transport samanta la 5 km t/km 1.250 U650 2RM2

14 Semanat+jalonat ha 1.000 U650 SUP 29

15 Deservit semanatoare ha 1.000

16 Transport apa pt erbicidat t 0.300 U650 RCU8
APRILIE

17 Pregatiti solutie mii l 0.300

18 Erbicidat+jalonat ha 1.000 L 445 MET 1200

19 Transport apa pt trat fitosanitare t 0.300 U650 RCU8

IUNIE
 20 Pregtit solutie mii l 0.300

IUNIE
21 Tratam fitosanitare+jalonat ha 1.000 U650 MPSP 3x300

22 Recoltat ha 1.000 U650 MRM 2,2

23 Treerat din brazda t 3.000 C 12+RA 2,4

24 Transport productie la 5 km t/km 15.000 U650 2RM2

25 Balotat vreji t 2.300 U650 PPF

IULIE
26 ncrcat baloi t 2.300
27 Transport baloti la 5 km t/km 11.500 U650 2RM2

28 Descrcat baloi t 2.300

29 Stivuit baloi t 2.300
30 TOTAL AN PLAN
31 TOTAL GENERAL
*ERBICID: DICOTEX, SANAPHEN, BUTAXONE, AGIL
***INSECTICID: SINORATOX 35CE, FASTAC 10CE
****Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 19% TVA)
TEHNOLOGIA CULTURA: MAZARE BOABE CONSUM
Recolta 2012
Calculatii pe hectar

LUCRRI MECANIZATE LUCRRI MANUALE MATERII SI

Consum Total
Ore Tarif Total cheltuieli Tarif Denumirea
motorin ZO nr. retribuii
mecaniz. lei/UM**** -lei- -lei- materialului
-litri- -lei-

7 8 9 10 11 12 13 14
0.727 5.600 41.8 41.8
1.776 12.000 102.3 102.3
0.034 0.088 1.26 0.8
0.093 0.414 1.5 4.8
0.034 0.088 1.26 0.8
Fosfor
0.580 2.400 17.25 34.5 0.1 12.9 1.29
Potasiu
2.105 20.500 180 180.0
5.349 41.090 365.0 0.1 12.9 1.29
0.727 5.600 47.12 47.1
0.470 4.000 31 31.0
0.0 0.031 16.05 0.50 Nitragin
0.0 0.196 16.05 3.15
0.038 0.172 1.61 2.0 0.00
1.000 4.500 65.72 65.7 0.05 16.05 0.80 Samanta
0.0 0.08 16.05 1.28
0.067 0.390 14.38 4.3 0.00
0.0 0.03 16.05 0.48

0.308 0.900 14.88 14.9 0.05 16.05 0.80 ERBICID*

0.067 0.390 14.38 4.3

 0.03 16.05 0.48

0.485 1.700 22.32 22.3 0.05 16.05 0.80 INSECTICID***

2.667 10.500 150 150.0

3.870 28.800 126 378.0
0.460 1.750 1.61 24.2
0.995 5.520 39.68 91.3 Sfoara
0.0 0.442 16.05 7.09
1.000 3.778 1.36 15.6 0.00
0.281 16.05 4.51
0.667 17.4 11.61
12.154 68.000 850.7 1.907 31.5
17.5 109.1 1215.7 2.007 32.8

9% TVA)
 Sistem Neirigat
Productia Principala 3000 kg
Productia Secundara 2300 kg

MATERII SI MATERIALE

Total
Pre cheltuieli
Total cheltuieli tehnologice
UM Cantitate unitar
-lei- -lei-
-lei-

15 16 17 18 19
41.8
102.3
0.8
4.8
0.8
kg.sa 60 1.32 79.2
192.0
kg.sa 70 1.1 77
180.0
156.2 522.5
47.1
31.0
31.9 32.4
3.1
2.0
kg 250 2.75 687.5 754.0
1.3
4.3
0.5

50.93 66.6

4.3
 0.5

88 111.1
138.93
150.0
378.0
24.2
kg 3.9 17.3 67.5 158.7
7.1
15.6
4.5
11.6
925.8 1808.0
1082.0 2330.5 2330.5