Documente Academic
Documente Profesional
Documente Cultură
Recolta 2020/2021
Calculatii pe hectar
Cod: D. 27 Sistem Neirigat
Zona geografica: Campie Productia Principala 5235 kg
Potential: Mediu Productia Secundara
4 Fertilizat cu ingr. Chimice ha 1 T90CP MA3.5 0.29 1.2 33.8 33.8 NPK 15-15-15 kg 150 3 450 483.80
14 TOTAL PRODUCTIE NETERMINATA 5.1 70.8 933.2 0.5 39.3 930.0 1902.44
calendarist
LUCRĂRI MECANIZATE LUCRĂRI MANUALE TERȚI MATERII SI MATERIALE Total
Total
Luna
Volumul Consum Tarif Total Preţ Total cheltuieli
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 echipament de fertilizat IUL-OCT 0.15 58.5 8.8 8.8
4 Fertilizat cu ingr. Organice ha 1 T90CP MIG 1.95 7.7 35.5 35.5 GUNOI x x x x #VALUE!
5 Fertilizat cu ingr. Chimice ha 1 T90CP MA3.5 0.29 1.2 33.8 33.8 NPK x x x x #VALUE!
6 Arat SEP ha 1 T150CP PP4-30 2.105 20.5 362.3 362.3 362.3
7 Discuit 15cm SEP-OCT ha 1 T110CP GD3.2 0.727 5.6 88.5 88.5 88.5
8 Lucrat cu combinatorul ha 1 T120CP CPGC4 0.47 4 56.3 56.3 56.3
9 Deservit echipamente de tratat samanta 0.1 58.5 5.9 5.9
10 Tratat samanta cu fungicide* t 0.2 MTS 0.308 1KW/h 0.154 0.03 FUNGICIDE x x x x 0.0
11 Tratat samanta cu insecto-fungicide OCT t 0.2 MTS 0.308 1KW/h 0.154 0.03 INSECTOR-FUNGICID x x x x 0.0
12 Transport samanta inc descarcat t/km 1.25 T50-100CP RB 5-7 0.515 2.575 2.34 2.925 2.9
Semanatoare
13 Semanat ha 1 T120CP 1 5 119.3 119.3 SAMANATA x x x x #VALUE!
paioase
14 Deservit semanatoare 0.1 58.5 5.9 5.9
15 TOTAL PRODUCTIE NETERMINATA 8.7 58.2 906.5 0.4 20.5 0.0 #VALUE!
16 Deservit echipament de fertilizat 0.15 58.5 8.8 8.8
UREE x x x x #VALUE!
FEB
17 Fertilizat cu ingrasaminte solide ha 1 T90-120CP MA3.5 0.29 1.2 33.8 33.8 AZOTAT x x x x #VALUE!
NPK x x x x #VALUE!
18 Transport ingrasaminte si apa in alimentat MET t 0.3 T90-120CP Cisterna RB5-7 0.067 0.39 26.1 7.8 APA x x x x #VALUE!
MAR-APR INGRASAMANT x x x x
19 Fertilizat cu ingrasaminte foliare ha 1 T90-120CP MET 0.308 0.9 27.8 27.8 27.8
INGRASAMANT x x x x ###
20 Transport erbicide, apa pentru amilemntat MET t 0.3 T90CP Cisterna 0.067 0.39 26.1 7.8 APA x x x x #VALUE!
APR
21 Erbicidat ha 1 T90CP MET1200 0.308 0.9 27.8 27.8 0.25 58.5 14.6 ERBICID x x x x #VALUE!
22 Deservit echipamente de tratat cultura 0.15 58.5 8.8 8.8
23 Transport produse si apa, alim MPSP 3x300 t 0.3 T90CP Cisterna 0.067 0.39 26.1 7.8 APA x x x x #VALUE!
24 Tratament cu insecticide ha 1 T90CP MPSP3x300 0.485 1.7 41.9 41.9 INSECTICID 27.0 68.9
25 Tratament cu fungicide APR-IUN ha 1 T90CP MPSP3x301 0.485 1.7 41.9 41.9 FUNGICIDE 190.0 231.9
26 Incarcat si descarcat conducte irigatii t 0.2 0.1 58.5 5.9 5.9
27 Transport conducte irigatii t/km 0.5 T90CP RB 5-7 0.04 0.165 3 1.5 1.5
28 Irigat in vegetatie ha 2 IIA+ASJ1 1.94 58.5 113.5 Apa irigat mii mc x x x #VALUE!
29 Deservit echipament de recoltat si depozitare 0.15 58.5 8.8 8.8
Combina
30 Reclotare t 6.2 1.2 12.6 93.6 580.32 580.3
IUL autoprop.
31 Transport la 5 km t/km 31 T90CP RB 5-7 1.104 7.5 3 93 93.0
32 Tocat resturi vegetale ha 1 T90CP TR2.5 0.727 5.6 88.5 88.5 88.5
33 Total AN PLAN 5.148 33.435 960.0 2.74 160.3 217.0 #VALUE!
34 TOTAL GENERAL 13.815 91.61 1866.5 3.09 180.8 217.0 #VALUE! #VALUE!
* infestare cu viermi sarma sau larve ale gandacului ghebos
TEHNOLOGIA CADRU PENTRU CU
Recolta 2020/ 2
Calculatii pe hec
Cod: D. 26
Zona geografica: Deal
Potential: Mediu
LUCRĂRI MECANIZATE
calendaristic
Luna
RII SI MATERIALE
Total
Preţ
cheltuieli
unitar
-lei-
-lei-
12.00 360.00
15.12 302.40
178 178.0
0.004 1.2
841.60
16.8 302.40
51.4 257.00
82 246.00
TEHNOL
Cod: D. 27
Zona geografica: Campie
Potential: Mediu
calendaristica
LUCRĂRI MECANIZ
Luna
Volumul
Nr crt.Denumirea lucrării UM Maşina
lucrării Tractor
agricolă
5 Fertilizat c ha 1 T90CP MA
15 Deservit se
17 Deservit ech ha 1
18 Fertilizat cu ha 1 T90-120CP MET
16 Transport pr t 0.3 T90CP Cisterna
19 Fertilizat cu ha 1 T90-120CP MA3.5
21 Deservit ech ha 1
Sistem Neirigat
Productia Principala 7376
119.3
88.5
8.8
2.3
NPK 16-
kg 200 2.6 520 553.8
16-16
362.3
520 1134.9
18.9
88.5
56.3
0.4
NUPRID
l 0.25 450 112.5 112.5
AL 600 FS
0.4
Samanta
PIONEER kg 25 13.5 337.5 428.9
PR37N01
4.7
2.9
LITHOVIT PORUMB l 1.5 89 133.5 161.4
APA l 297 0.004 1.188 9.0
Uree 46N kg 60 1.52 91.2 125.0
2.9
Amistar
Azoxistro l 3 480 1440.0 1481.9
bin 250 g/l
APA l 297 0.004 1.188 9.0
CLAP 300 SL l 0.3 483 144.9 175.7
APA l 299.7 0.004 1.1988 9.0
102.4
369.0
75.0
37.4
88.5
2263.2 3359.8
2783.2 4494.7 0.6093736
TEHNOLOGIA CADRU LA C
Re
Ca
Cod: D. 27
Zona geografica: Campie
Potential: Mediu
calendaristica
LUCRĂRI MECANIZATE
Luna
GUNOI DE
GRAJD
35.5 t 30
BIO
ORGANIC
2.25
33.8 NPK x x
362.3
641.7 0.2 8.8
18.9
88.5
56.3
0.006 58.5 0.4
0.004 INSECTICID***FUNGICID***
x x
0.4
88.5 SAMANTA x x
0.08 58.5 4.7
7.83 APA x x
0.05 58.5 2.9
27.9 INGRASAMANT*** x x
33.8 INGRASAMANT*** x x
7.83 APA x x
0.05 58.5 2.9
41.9 FUNGICID*** x x
41.9 INSECTICID*** x x
7.83
27.9 0.05 58.5 2.9 ERBICID*** x x
102.4
0.1 58.5 5.85
1.5
1.94 58.5 113.5 APA x x
1.94 58.5 113.5 APA x x
553.5
112.5
0.64 58.5 37.4
88.5
1307.9 4.9 284.1
1949.5 5.0 292.9
Irigat
Productia Principala 7850 kg
119.3
88.5
8.8
50 1500 1535.5
2.3
x x #VALUE!
362.3
1500.0 #VALUE!
18.9
88.5
56.3
0.4
x x #VALUE!
0.4
x x #VALUE!
4.7
x x #VALUE!
2.9
x x #VALUE!
x x #VALUE!
x x #VALUE!
2.9
x x #VALUE!
x x #VALUE!
7.8
x x #VALUE!
102.4
5.9
1.5
x 113.5
x 113.5
553.5
112.5
37.4
88.5
0.0 #VALUE!
1500.0 3742.4
TEHNOLOGIA CADRU PENTRU C
Recolta 2020 /2
Calculatii pe hec
Cod: D. 04
Zona geografica: Campie
Potential: Mediu
LUCRĂRI MECANIZATE
calendaristica
Tarif
Luna
Nr crt.
Denumirea lucrării UM
Volumul Consum
lucrării Maşina Ore lei/UM****
Tractor motorină
agricolă mecaniz.
-litri-
25 U650 2RM2
26 Balotat pai t 2 U650 PPF 0.358 4.26 57.67
27 Deservit pr t 2 0.00
28 Încărcat bal t 2 0.00
AUGUST
AUGUST
29 Transport b t/km 10 U650 2RM2 0.87 3.28 2.81
30 Descărcat b t 2
31 Stivuit balo t 2
32 TOTAL AN PLAN 4.8 29.1
33 TOTAL GENERAL (TOT AN PLAN+PROD NET) 10.3 71.1
*Erbicide: BUCTRIL D; DISCOPUR D; CERESTAR 75 W.P.; CERESTAR; RIVAL 75; SECATOR; OLTISAN M; ICEDIN SUPER
**Fungicide: PRELUDE SP;RAXIL T 206 GEL; SUMI 8 PUS; TIRACARB 600 SC; TIRADIN 70 PUS; VITAVAX 200 PUS; DITH
***Insecticide: FASTAC 10 E.C.; CALYPSO 480SC;; CIPERMETRIN 10E.C.; VONDOZEB80PU; FURY 10 E.C.; DECIS 2,5 FL
****Tarifele / UM sunt mai mari cu 30% in cazul lucrarilor efectuate cu terti (11% profit, 24% TVA)
CADRU PENTRU CULTURA: ORZ CONSUM
Recolta 2020 /2021
Calculatii pe hectar
Sistem Neirigat
Productia Principala 4472.0
Productia Secundara
1.4 0.1 39.5 4.0 NPK 16-16-16 Kg 190 1.7 323.0 205.3
36.5 36.5
391.3 391.3
184.7 184.7
60.8 60.8
0.0 0.05 39.5 2.0 Topsin 70 Kg 1 88 88.00 78.0
3.1 3.1
128.8 0.05 39.5 2.0 ORZ saman Kg 66 1.2 79.2 590.8
0.1 39.5 4.0 4.0
815.8 0.25 11.9 490.2 1563.6
0.8 0.8
4.8 4.8
0.8 0.1 41.4 4.1 5.0
37.6 Fertilizant litri 1.5 12.0 18.0 337.6
8.7 8.7
0.0 0.08 41.4 3.3 3.3
30.0 Arbiter litri 0.75 89 66.75 71.3
17.4 17.4
0.16 41.4 6.6 6.6
AMPERA litri 0.8 174 139.2
72.2 280.7
BISCAYA litri 0.16 320 51.2
651.5 651.5
64.8 64.8
115.3 0.0 207.1
0.0 0.24 41.4 9.9 9.9
0.0 0.384 41.4 15.9 15.9
28.1 28.1
0.0 0.246 41.4 10.2 10.2
0.00 0.58 41.4 24.0 24.0
1032.2 1.79 74.1 275.2 1747.8
1847.9 2.04 86.0 765.4 3311.5
1933.9
; OLTISAN M; ICEDIN SUPER; SDMA-600 R.V..; ECOPART; PRIMSTAR; LINTUR 70WC 150G/L
US; VITAVAX 200 PUS; DITHANE M75; RAXIL 2WS MIRAGE 45 EC 1L/HA; CAPALO 1L/HA
FURY 10 E.C.; DECIS 2,5 FLOW; MARSHAL 25 E.C.; SUMIALFA 0.5 ULY; SUMICOMBI; CALYPSO 480 SC 0,08-0,1 L
)
kg
0.740487 cost directlei/kg
SINTEZA REZULTATELOR ECONOMICO-FINANCIARE
Fisa de calculatie
Total da nu nu nu nu nu
Cheltuieli totale Cost directCost de prod
Pret de vânzare
Rezultat
(lei/t) (lei/t) (lei/t) eco-financ
(lei/ha) (lei/supraf) (lei/tona)
6 8 9 10 11 12
2989.98 ### 543.95 571.15 650 78.85
3477.08 ### 740.50 777.52 500 -277.52
3710.70 ### 1479.28 1553.24 1100 -453.24
4719.44 99108.14 609.37 639.84 400 -239.84
nu nu nu nu nu nu