TEHNOLOGIA CADRU LA CULTURA: PORUMB CONVENTIONAL

Recolta 2020/2021
Calculatii pe hectar
Cod: D. 27 Sistem Neirigat
Zona geografica: Campie Productia Principala 8000
Potential: Mediu

LUCRĂRI MECANIZATE LUCRĂRI MANUALE terți MATERII SI MATERIALE

calendaristica
Total
Volumul Total cheltuieli

Luna
Nr crt. Denumirea lucrării UM Consum Tarif Total Preţ
lucrării Ore cheltuieli Tarif Cantitatea Total cheltuieli tehnologice
Tractor Maşina agricolă
mecaniz.
motorină lei/UM**** ZO nr.
-lei-
retribuţii VL tarif/UM Val totala Denumirea materialului UM
totală
unitar
-lei-
-litri- - lei- -lei- - lei-
-lei-

1 Dezmiristit 8-12cm OCT ha 1 Tractor Valtra Disc 5m 1 10 50 50 10 60.0

2 Discuit 15cm OCT ha 1 Tractor Valtra Disc 5m 1.5 10 50 50 15 65.0

Tractor New
3 Arat OCT ha 1 Plug 4brazde 1 20 100 100 10.0 110.0
Holland
4 TOTAL PRODUCTIE NETERMINATA 3 40 150 35.0 0 185.0

5 Discuit 15cm APR ha 1 Tractor Valtra Disc 5m 1 10 50 50 10.0 60.0

6 Lucrat cu combinatorul APR ha 1 Tractor Valtra Combinator 5m 1 10 50 50 10.0 60.0

7 Tratat samanta cu insecto-fungicide APR T 1 MTS 2 1 KW/H 3.5 3.5 20.0 SIGNAL LITRI 3.5 190 665 688.5
8 Transport Samanta APR t/km 1 Tractor New HollandRemorca 7 t 1 12 60 60 20.0 80.0
1 (sac de
Tractor New Semanatoare 6
9 Semanat APR ha 1 1 5 25 25 10 Hibrid OLT boabe 80.000 630 630 665.0
Holland randuri
boabe)
10 Azot in semanatoare APR Zilier 10 18.18.18 KG 100 1.7 170 180.0
11 Microelemente in APV APR Micoelemente KG 20 16.5 330.0 330.0
12 MAI MP3 Microelemente KG 20 16.5 330.0 330.0
Tractor New
13 Incarcat descarcat transport samanta t/km 1 Holland Remorca 10 t 1 7 35 35.0 10 45.0
120cp
Tractor New
14 Transport apa MP3 0.6 Holland Cisterna 9 MP3 0.5 7 35 21 5.0 26.0
120cp
Tractor New
15 Fertilizat cu erbicit si insecticid MAI ha 1 MET 2400l 1 3 15 15 10.0 SUPER CORN Litri 3 162 486 511.0
Holland
Tractor New
16 Prasit mecanic MAI ha 1 Prasitoare 0.5 3 15 15 5 20.0
Holland
Tractor New
17 Prasit mecanic IUN ha 1 Prasitoare 0.5 3 15 15 5.0 20.0
Holland

Combina New
18 Recoltare AUG ha 1 1 6 30 30 10 40.0
Holland

19 Transport AUG t/km 1 Tractor New Holland

Remorca 7T*2 1 8 40 40 40.0

20 TOTAL AN PLAN 11.5 74 359.5 0 125.0 2611 3095.5

21 TOTAL GENERAL 14.5 114 509.5 0 160.0 2611 3280.5
TOTAL PRET 0.910
 TEHNOLOGIA CADRU LA CULTURA: PORUMB CONVENTIONAL
Recolta 2016/2017
Calculatii pe hectar
Cod: D. 27 Sistem Irigat
Zona geografica: Campie Productia Principala 7500 kg
Potential: Mediu

calendarist
LUCRĂRI MECANIZATE LUCRĂRI MANUALE Terti MATERII SI MATERIALE Total
Luna Volumul Total cheltuieli
Consum Tarif Total Preţ Total

ica
Nr crt. Denumirea lucrării UM Ore cheltuieli Tarif Cantitatea
lucrării Tractor Maşina agricolă motorină lei/UM**** ZO nr. retribuţii VL tarif/UM Val totala Denumirea materialului UM unitar cheltuieli tehnologice
mecaniz. -lei- totală - lei-
-litri- - lei- -lei- -lei-
-lei-
1 Dezmiristit 8-12cm ha 1 T110CP GDG3 0.267 6 119.3 119.3 119.3
2 Discuit 15cm ha 1 T110CP GD3.2 0.727 5.6 88.5 88.5 88.5
3 Deservit echipamente de fertilizat 0.15 58.5 8.8 8.8
4 Administrat ingrasaminte organice IUL-OCT ha 1 T100-120CP MIG 2.28 10 35.5 35.5 GUNOI DE GRAJD? x x x x #VALUE!
5 Incarcat, descarcat si transport ingrasaminte t/km 0.75 T90-100CP RB 5-7 0.736 3.68 3 2.25 2.3
6 Fertilizat cu ingr. Chimice ha 1 T90CP MA 0.29 1.2 33.8 33.8 NPK x x x x #VALUE!
7 Arat ha 1 T150CP PP4-30 2.105 20.5 362.3 362.3 362.3
8 TOTAL PRODUCTIE NETERMINATA 6.4 47.0 641.7 0.2 8.8 0.0 #VALUE!
9 Grapat ha 1 T90CP 8GCR1.7 0.154 1.1 18.9 18.9 18.9
MAR-APR
10 Discuit 15cm ha 1 T110CP GD3.2 0.727 5.6 88.5 88.5 88.5
11 Lucrat cu combinatorul ha 1 T120CP CPGC4 0.47 4 56.3 56.3 56.3
12 Deservit echipamente de tratat samanta 0.006 58.5 0.4 0.4
13 Tratat samanta cu insecto-fungicide t 0.025 MTS 0.03 1KW/h 0.154 0.004 INSECTICID***FUNGICID*** x x x x #VALUE!
14 Incarcat descarcat transport samanta t/km 0.125 T90-100CP RB 5-7 0.051 0.4 3 0.4 0.4
15 Semanat ha 1 T120CP SPC 6-8 0.667 3.6 88.5 88.5 SAMANTA x x x x #VALUE!
16 Deservit semantoare 0.08 58.5 4.7 4.7
17 Trasnport produse, apa si alimentat MET t 0.3 T90CP Cisterna 0.067 0.39 26.1 7.83 APA x x x x #VALUE!
18 Deservit echipament de fertilizat ha 1 0.05 58.5 2.9 2.9
19 Fertilizat cu ingrasaminte foliare ha 1 T90-120CP MET 0.308 0.9 27.9 27.9 INGRASAMANT*** x x x x #VALUE!
20 Fertilizat cu ingrasaminte solide ha 1 T90-120CP MA3.5 0.29 1.2 33.8 33.8 INGRASAMANT*** x x x x #VALUE!
21 Trasnport produse, apa si alimentat MPSM 3x300 t 0.3 T90CP Cisterna 0.067 0.39 26.1 7.83 APA x x x x #VALUE!
APR-IUN
22 Deservit echipament de tratat cultura ha 1 0.05 58.5 2.9 2.9
23 Tratament fungicide ha 1 T90-100CP MPSP 3x300 0.485 1.7 41.9 41.9 FUNGICID*** x x x x #VALUE!
24 Tratament cu insecticide ha 1 T90-100CP MPSP 3x300 0.485 1.7 41.9 41.9 INSECTICID*** x x x x #VALUE!
25 Transport erbicide, apa si alimentat Met t 0.3 T90CP Cisterna 0.067 0.39 26.1 7.83 7.8
26 Erbicidat ha 1 T90CP MET 1200 0.308 0.9 27.9 27.9 0.05 58.5 2.9 ERBICID*** x x x x #VALUE!
28 Prasit mecanic MAI-IUN ha 2 T90CP CPU8 0.96 6.6 51.2 102.4 102.4
29 Incarcat si descarcat conducte t 0.2 0.1 58.5 5.85 5.9
30 Transport conducte IULIE t/km 0.5 T90CP RB 5-7 0.04 0.165 3.0 1.5 1.5
31 Irigat in vegetatie ha 2 IIA+ASJ1 1.94 58.5 113.5 APA x x x 113.5
32 Irigat in vegetatie AUGUST ha 2 IIA+ASJ1 1.94 58.5 113.5 APA x x x 113.5
33 Recoltare t 7.5 Combina 0.816 19.5 73.8 553.5 553.5
34 Transport SEPT t/km 37.5 T90CP RB 5-7 1.38 9.37 3 112.5 112.5
35 Deservit echipament de recoltat si depozitare 0.64 58.5 37.4 37.4
36 Tocat resturi vegetale SEPT-OCT ha 1 T90CP TR2.5 0.727 5.6 88.5 88.5 88.5
37 Total AN PLAN 8.1 63.5 1307.9 4.9 284.1 0.0 #VALUE!
38 TOTAL GENERAL 14.5 110.5 1949.5 5.0 292.9 0.0 2242.4