productia principala 2142.4 pricipala

Cultura : mazare medie productia

Suprafata 113.3 ha kg/ha secundara 2742.4 totala (t) secundara

Denumirea luna/ U.M. Vol. Lucrari manuale

lucrarii decada lucr. Norma Total Categ. ron Salarii

zo/ U.M. zo salariz. /zi ron

1 2 3 4 5 6 7 8 9

Incarcat/transportat VIII/1 t 4.44136 0.11 0.4885496 II 25 12.21374

IC (NPK)

Descarcat IC (NPK) VIII/1 t 4.44136 0.11 0.4885496 II 25 12.21374

Deservit/administrat IC(NPK) VIII/1 ha 113.3 0.033 3.7389 II 25 93.4725

Arat/grapat (20 cm) VIII/1 ha 113.3 0

TOTAL TRIM III 4.7159992 117.89998

Discuit si pregatit pat germinativ III/I ha 113.3 II 0

Incarcat/transportat samanta III/3 t 22.66 0.11 2.4926 I 20 49.852

Semanat/deservit mazare III/3 ha 113.3 0.08 9.064 III 30 271.92

TOTAL TRIM IV 11.5566 321.772

Incarcat/transportat IC(N) III/2 t 1.90344 0.11 0.2093784 II 25 5.23446

Descarcat IC(N) III/2 t 1.90344 0.11 0.2093784 II 25 5.23446

Deservit/administrat IC(N) III/2 ha 113.3 0.033 3.7389 II 25 93.4725

Transportat apa/prep.sol III/3 mil ron 33.99 0.09 3.0591 I 20 61.182

Deservit/erbicidat III/3 ha 113.3 0.06 6.798 III 30 203.94

TOTAL TRIM I 10.9556568 369.06342

Recoltat mazare VI/3 t 242.73 III 0

Transportat recolta principala VI/3 t 242.73 0

Balotat/deservit presa paie VI/3 t 310.71 0.095 29.51745 I 20 590.349

Incarcat/trasportat/descarcat recolta secundara VI/3 t 310.71 0.294 91.34874 II 25 2283.7185

Cladit sira VI/3 t 310.71 0.16 49.7136 III 30 1491.408

TOTAL TRIM II 170.57979 4365.4755

TOTAL AN 197.808046 5174.2109

242.73 pretul

motorinei 3.54

310.71 mii ron/l

Lucrari mecanice Consum materiale Norm. de

Agregat Tarif Coef. Ha Total Materiale Kg/ha Total Pret Total prod.

ron transf. a.n. ron kg ron/kg mii ron ha/zi

ha a.n. ha a.n.

10 11 11! 12 13 14 15 16 17 18 18!

U650+2RM 100 0.05 0.222068 22.2068 Uree 7.2 815.76 1 815.76 25

Superfosfat. C. 32 3625.6 0.8 2900.48

Sare K 0 0 0.5

U650+MA 3.5 100 0.68 77.044 7704.4 14.5

U650+PP4 100 1.12 126.896 12689.6 5

20416.2068 3716.24

U650+GDU 100 0.63 71.379 7137.9 11.5

U650+2RM 100 0.05 1.133 113.3 nume soi 200 22660 2.8 63448 25

U650+MA 3.5 100 0.4 45.32 4532 13.5

11783.2 63448

U650+SUP29 100 0.05 0.095172 9.5172 Uree 16.8 1903.44 1 1903.44 25

U650+MA 3.5 100 0.68 77.044 7704.4 14.5

U650+RC-4 100 0.05 1.6995 169.95 SDMA 0.6 67.98 24.42 1660.0716 60

Apa

U650+MPSP 100 0.25 28.325 2832.5 50

10716.3672 3563.5116

U650+C-14 100 0.32 77.6736 7767.36 15

U650+2RM 100 0.05 12.1365 1213.65 25

U650+PPF 100 0.2 62.142 6214.2

U650+2RM 100 0.05 15.5355 1553.55 25

16748.76 0

59664.534 70727.7516

Zile Tarif Salarii C. mot. Cons. Total Total mii

agreg. lucr. mec. mecaniz. L/UM motor. lucrari ron/ha

mii ron/ mii ron (l) mii ron

ZA

19 19! 20 20! 21 22 23

0.1776544 35 6.217904 1.6 7.106176 3756.878444 33.15868

12.21374 0.1078

7.8137931 35 273.4827586 2.6 294.58 8071.355259 71.2387931

22.66 35 793.1 26 2945.8 13482.7 119

1072.800663 3247.48618 25310.9337 223.397473

9.85217391 35 344.826087 7.5 849.75 7482.726087 66.0434783

0.9064 30 27.192 1.6 36.256 63638.344 561.68

8.39259259 40 335.7037037 5 566.5 5139.623704 45.362963

707.7217907 1452.506 76260.69379 673.086441

0.0761376 35 2.664816 1.6 3.045504 1920.856476 16.95372

5.23446 0.0462

7.8137931 35 273.4827586 2.6 294.58 8071.355259 71.2387931

0.5665 30 16.995 1.6 54.384 1908.1986 16.842

0

2.266 40 90.64 3.5 396.55 3127.08 27.6

383.7825746 748.559504 15032.72479 132.680713

16.182 40 647.28 3.5 849.555 8414.64 74.2686673

9.7092 30 291.276 1.6 388.368 1504.926 13.2826655

30 0 2.3 714.633 6804.549 60.0578023

12.4284 35 434.994 1.6 497.136 4272.2625 37.7075243

1491.408 13.1633539

1373.55 2449.692 22487.7855 198.480013

98.8446447 3537.855028 7898.24368 139092.1378 1227.64464

productia principala

Cultura : secara medie

Suprafata 113.3 ha kg/ha secundara

Denumirea luna/ U.M. Vol.

lucrarii decada lucr. Norma

zo/ U.M.

1 2 3 4 5

Incarcat/transportat VIII/l t 18.236177 0.11

IC (NPK)

Descarcat IC (NPK) VIII/l t 18.236177 0.11

Deservit/administrat IC(NPK) VIII/l ha 113.3 0.033

Arat/grapat (20 cm) VIII/l ha 113.3

TOTAL TRIM III

Discuit si pregatit pat germinativ XI/I ha 113.3

Incarcat/transportat samanta XI/III t 20.394 0.11

Semanat/deservit mazare XI/III ha 113.3 0.08

TOTAL TRIM IV

Incarcat/transportat IC(N) III/I t 5.5366311 0.11

Descarcat IC(N) III/I t 5.5366311 0.11

Deservit/administrat IC(N) III/I ha 113.3 0.033

Transportat apa/prep.sol III/III mil ron 33.99 0.09

Deservit/erbicidat III/III ha 113.3 0.06

TOTAL TRIM I

Recoltat mazare VI/III t 262.4

Transportat recolta principala VI/III t 262.4

Balotat/deservit presa paie VI/III t 524.96 0.095

Incarcat/trasportat/descarcat recolta secundara VI/III t 524.96 0.294

Cladit sira VI/III t 524.96 0.16

TOTAL TRIM II

TOTAL AN

2316.7 pricipala 262.4 pretul

productia motorinei 3.54

4633.4 totala (t) secundara 524.96 mii ron/l

Lucrari manuale Lucrari mecanice

Total Categ. Mii ron Salarii Agregat Tarif Coef. Ha

zo salariz. /zi mii ron mii ron transf. a.n.

ha a.n. ha a.n.

6 7 8 9 10 11 11! 12

2.005979423 II 25 50.14948558 U650+2RM 100 0.05 0.91180883

2.005979423 II 25 50.14948558

3.7389 II 25 93.4725 U650+MA 3.5 100 0.68 77.044

0 U650+PP4 100 1.12 126.896

7.750858846 193.7714712

II 0 U650+GDU 100 0.63 71.379

2.24334 I 20 44.8668 U650+2RM 100 0.05 1.0197

9.064 III 30 271.92 U650+MA 3.5 100 0.4 45.32

11.30734 316.7868

0.609029421 II 25 15.22573553 U650+SUP29 100 0.05 0.27683156

0.609029421 II 25 15.22573553

3.7389 II 25 93.4725 U650+MA 3.5 100 0.68 77.044

3.0591 I 20 61.182 U650+RC-4 100 0.05 1.6995

6.798 III 30 203.94 U650+MPSP 100 0.25 28.325

11.75495884 389.0459711

III 0 U650+C-14 100 0.32 83.968

0 U650+2RM 100 0.05 13.12

49.8712 I 20 997.424 U650+PPF 100 0.2 104.992

154.33824 II 25 3858.456 U650+2RM 100 0.05 26.248

83.9936 III 30 2519.808

288.20304 7375.688

319.0161977 8275.292242

Consum materiale Norm. de Zile Tarif

Total Materiale Kg/ha Total Pret Total prod. agreg. lucr. mec.

mii ron kg ron/kg mii ron ha/zi mii ron/

ZA

13 14 15 16 17 18 18! 19 19!

91.18088287 Uree 20.943 2372.842 1.46 3464.349174 25 0.7294471 35

Superfosfat. C. 73 8270.9 0.994 8221.2746

Sare K 79.2 8973.36 0.73 6550.5528

7704.4 14.5 7.8137931 35

12689.6 5 22.66 35

20485.18088 11685.62377

7137.9 11.5 9.8521739 35

101.97 nume soi 180 20394 0.8 16315.2 25 0.81576 30

4532 13.5 8.3925926 40

11771.87 16315.2

27.6831555 Uree 48.867 5536.631 1.46 8083.481406 25 0.2214652 35

7704.4 14.5 7.8137931 35

169.95 SDMA 0.8 90.64 24.42 2213.4288 60 0.5665 30

2832.5 50 2.266 40

10734.53316 10296.91021

8396.8 15 17.493333 40

1312 25 10.496 30

10499.2 26 20.190769 30

2624.8 25 20.9984 35

22832.8 0

65824.38404 38297.734 130.31003

Salarii C. mot. Cons. Total Total mii

mecaniz. L/UM motor. lucrari ron/ha

mii ron (l) mii ron

20 20! 21 22 23

25.5306472 1.6 29.17788252 18311.85671 161.6227423

50.14948558 0.442625645

273.4827586 2.6 294.58 8071.355259 71.2387931

793.1 26 2945.8 13482.7 119

1092.113406 3269.557883 39865.91197 351.8615354

344.826087 7.5 849.75 7482.726087 66.04347826

24.4728 1.6 32.6304 16486.5096 145.512

335.7037037 5 566.5 5139.623704 45.36296296

705.0025907 1448.8804 29108.85939 256.9184412

7.75128354 1.6 8.85860976 8134.141581 71.79295305

15.22573553 0.13438425

273.4827586 2.6 294.58 8071.355259 71.2387931

16.995 1.6 54.384 2461.5558 21.726

0

90.64 3.5 396.55 3127.08 27.6

388.8690422 754.3726098 21809.35837 192.4921304

699.7333333 3.5 918.4 9096.533333 80.28714328

314.88 1.6 419.84 1626.88 14.35904678

605.7230769 2.3 1207.408 12102.34708 106.8168321

734.944 1.6 839.936 7218.2 63.70873786

2519.808 22.24014122

2355.28041 3385.584 32563.76841 287.4119012

4541.265449 8858.394892 123347.8981 1088.68401

productia principala

Cultura : cartof medie

Suprafata 113.3 ha kg/ha secundara

Denumirea luna/ U.M. Vol.

lucrarii decada lucr. Norma

zo/ U.M.

1 2 3 4 5

Incarcat/transportat X/l t 28.2117 0.11

IC (NPK)

Descarcat IC (NPK) X/l t 28.2117 0.11

Jalonat X/l ha 113.4 0.047

Deservit/administrat IC(NPK) X/l ha 113.3 0.033

Arat/grapat (28cm) X/l ha 113.3

Incarcat/transportat IC(N) VI/l t 113.3 0.11

Descarcat IC(N) VI/l t 113.3 0.11

Jalonat VI/l ha 113.3 0.047

Deservit/administrat IC(N) VI/l ha 113.3 0.033

Discuit si pregatit pat germinativ VI/l ha 113.3

Transportat apa/prep.sol VI/l mii l 34.02 0.15

VI/l mii l 34.02 0.15

Deservit/erbicidat VI/l ha 113.4 0.04

VI/l ha 113.4

Cultivaţie tot VI/l ha 113.4

Descop.siloz VI/l M3 200 0.083

Sortat cartof VI/l t 396.9 1.17

Pus în saci VI/l t 396.9 0.33

Încărc.saci VI/l t 396.9 0.1

Transp.saci VI/l t 396.9

Descărc.saci VI/2 t 396.9 0.32

Plantat VI/2 ha 113.4

Bilonat VI/2 ha 113.4

Transportat apa/prep.sol VI/2 mii l 34.02 0.15

VI/2 mii l 34.02 0.15

Deservit MET VI/2 ha 113.4 0.04

Tratam. Fito VI/2 ha 113.4

Distrus vrejii VI/2 ha 113.4

Recoltat VI/2 ha 113.4

Adunat după IX/2 t 1970 0.89

Sortat man IX/3 t 1200 0.8

Pus în saci c.c. X/2 t 770 0.16

Pus în saci c.s. X/2 t 1970 0.16

Cantărit+aşezat X/2 t 1970 0.2

Încărcat X/2 t 1970 0.1

Transport X/2 t 1970

Descărcat X/3 t 1970 0.32

Aşezat în siloz X/3 t 1970 0.1TOTAL AN

17372.23 pricipala 1970 pretul

productia motorinei 3.54

0 totala (t) secundara 0 mii ron/l

Lucrari manuale Lucrari mecanice

Total Categ. ron Salarii Agregat Tarif Coef. Ha

zo salariz. /zi ron ron transf. a.n.

ha a.n. ha a.n.

6 7 8 9 10 11 11! 12

3.103287 II 25 77.582175 Remorca 100 0.05 1.410585

3.103287 II 25 77.582175

5.3298 II 25

3.7389 II 25 93.4725 U650+MA 3.5 100 0.68 77.044

0 PP-3(30) 100 1.62 183.546

12.463 II 0 Remorca 100 2.5 283.25

12.463 II 25 311.575 Remorca 100 2.5 283.25

5.3251 II 25 133.1275

3.7389 II 25 93.4725 U650+MA 3.5 100 0.68 77.044

GD-3,2 100 0.63 71.379

5.103

5.103 IV 35 178.605

4.536 I 20 90.72

MET 1200 100 1.5 170.1

0 CCT-6 100 0.35 39.69

16.6 II 25 415

464.373 I 20 9287.46

130.977 I 20 2619.54

39.69 II 25 992.25

Remorca 100 2.5 992.25

127.008 II 25 3175.2

100 1 113.4

CCP-8 100 0.45 51.03

5.103

5.103 IV 35 178.605

4.536 I 20 90.72

MET- 100 2.5 283.5

MTV-4 100 0.53 60.102

E-248 100 1.24 140.616

1753.3 I 20 35066

960 I 20 19200

123.2 I 20 2464

315.2 I 20 6304

394 I 20 7880

197 II 25 4925

Remorca 100 1.62 3191.4

630.4 II 25 15760

197 II 25 4925

5427.497274 114338.9119

Consum materiale Norm. de Zile

Total Materiale Kg/ha Total Pret Total prod. agreg.

ron kg ron/kg ron ha/zi

13 14 15 16 17 18 18! 19

141.0585 Uree 36.3 4112.79 1 4112.79 25 1.128468

Superfosfat. C. 122.2 13845.26 0.8 11076.208

Sare K 90.5 10253.65 0.5 5126.825

7704.4 14.5 7.8137931

18354.6 5 22.66

28325 Uree 84.7 9596.51 1 25 4.532

28325

7704.4 14.5 7.8137931

7137.9 11.5 9.8521739

Sencor 1,5 150 14.49 2173.5

17010 50 2.268

3969 14 8.1

samanta 3500 396900 1 396900

99225 25 15.876

11340 50 2.268

5103 10 11.34

Sencor 1,5 150 14.49 2173.5

Victenon 3.5 350 49.1 17185

28350 50 2.268

6010.2 10 11.34

14061.6 1 113.4

319140 25 78.8

601901.1585 438747.823 299.46023

Tarif Salarii C. mot. Cons. Total Total mii

lucr. mec. mecaniz. L/UM motor. lucrari ron/ha

mii ron/ mii ron (l) mii ron

ZA

19! 20 20! 21 22 23

35 39.49638 1.6 45.13872 20432.90156 180.34335

77.582175 0.68475

0 0

35 273.4827586 2.6 294.58 8071.355259 71.2387931

35 793.1 2.6 294.58 19147.7 169

35 158.62 1.6 181.28 28483.62 251.4

28636.575 252.75

133.1275 1.175

35 273.4827586 2.6 294.58 8071.355259 71.2387931

35 344.826087 7.5 849.75 7482.726087 66.04347826

2352.105 20.75997352

90.72 0.80070609

35 79.38 3.5 396.9 17089.38 150.8330097

35 283.5 1.5 170.1 4252.5 37.53309797

415 3.662842012

406187.46 3585.06143

2619.54 23.12038835

992.25 8.75772286

35 555.66 1.6 635.04 99780.66 880.6766108

3175.2 28.02471315

35 79.38 15 1701 11419.38 100.7888791

35 396.9 6 680.4 5499.9 48.54280671

2352.105 20.75997352

17275.72 152.4776699

35 79.38 3.5 396.9 28429.38 250.921271

35 396.9 6.5 737.1 6407.1 56.54986761

35 3969 14 1587.6 18030.6 159.1403354

35066 309.4969109

19200 169.4616064

2464 21.74757282

6304 55.63989409

7880 69.54986761

4925 43.46866726

35 2758 1.6 3152 321898 2841.112092

15760 139.0997352

4925 43.46866726

10481.10798 11416.94872 1165327.943 10285.3305