PLAN 4 Culturi G Pb Fl Rap 5 Mai 2014 Offis 97

Datele cu rosu se pot schmba si schimba toate dateleAtentie! Pastreaza mereu o copie, din acesta varianta!Tabnelele 1 la 14 se calculeaza prin program. Nu trebuie intervenit.

FermaAnul Tabel 1. Planul de cultura al exploatatiei, pe anul

CulturaSuprafete

ha kg/ha lei/to1 Grau 10 4500 6802 Porumb boabe 1 6300 5303 Floarea soarelui 1 2450 10504 Rapita de toamna 1 1900 16505 Total culturi 13 X X

Tabel 6. Suprafetele, structura suprafetelor, productiile medii si totale pe anul

Nr crt Cultura ha % kg/ha tone1 Grau 10 76.9 4500 452 Porumb boabe 1 7.7 6300 6.33 Floarea soarelui 1 7.7 2450 2.454 Rapita de toamna 1 7.7 1900 1.95 Total culturi 13 100.0 X X

Tabel 7. Veniturile totale si structura veniturilor pe culturiNr crt Cultura ha tone lei/to lei %

1 Grau 10 45 680 30600 77.22 Porumb boabe 1 6.3 530 3339 8.43 Floarea soarelui 1 2.45 1050 2572.5 6.54 Rapita de toamna 1 1.9 1650 3135 7.95 Total culturi 13 x x 39646.5 100.0

Tabel 8. Cheltuielile totale, structura cheltuielilor pe culturi si cheltuielile la hectar

Cultura haChel/ha Chel totlei/ha lei %

1 Grau 10 2931 29314 79.12 Porumb boabe 1 3166 3166 8.53 Floarea soarelui 1 2180 2180 5.94 Rapita de toamna 1 2378 2378 6.45 Total culturi 13 x 37038 100.0

Tabel 9. Rezultate financiare si rata rentabilitatii pe culturi si pe total ferma

Nr crt

Prod medii

Pret livrare

Nr crt

Cultura ha

Venituri Chel tot Profit total Prof pe ha Rata rentab

lei lei lei lei/ha1 Grau 10 30600 29314 1286 128.6 4.392 Porumb boabe 1 3339 3166 173 173.1 5.473 Floarea soarelui 1 2572.5 2180 393 392.8 18.024 Rapita de toamna 1 3135 2378 757 757.4 31.855 Total 13 39646.5 37038 2609 200.7 7.04

Tabel 10. Necesarul de ZO manual, repartizat pe luni si culturi

CulturaSup luna (ZO manual/luna)ha I II III IV V

1 Grau 10 0 1 0 0.8 02 Porumb boabe 1 0 0 0 0.222 0.083 Floarea soarelui 1 0 0 0.16 0 04 Rapita de toamna 1 0 0 0 0.08 05 Total 13 0 1 0.16 1.102 0.08

Tabel 11. Necesarul de ZO mecanic, repartizat pe luni si culturi

CulturaSup luna (ZO mecanic/luna)ha I II III IV V

1 Grau 10 0.00 0.00 0.00 0.47 0.002 Porumb boabe 1 0.00 0.00 0.00 0.37 0.103 Floarea soarelui 1 0.00 0.00 0.33 0.05 0.004 Rapita de toamna 1 0.00 0.00 0.00 0.07 0.005 Total 13 0.00 0.00 0.33 0.96 0.10

Tabel 12. Necesarul de motorina repartizat pe luni si pe culturi

CulturaSup luna ( litri motorina/luna)ha I II III IV V

1 Grau 10 15.9 0.0 12.9 0.0 46.22 Porumb boabe 1 0.0 0.0 20.1 4.0 3.03 Floarea soarelui 1 0.0 16.0 2.7 0.0 2.84 Rapita de toamna 1 0.0 0.0 2.8 0.0 10.75 Total 13 15.9 16.0 38.5 4.0 62.6

Tabel 13. Necesarul de mijloace banesti, repartizat pe luni si pe culturi

CulturaSup luna (necesar mijloace banesti lei/luna)ha I II III IV V

1 Grau 10 0 527 0 606 3832 Porumb boabe 1 0 0 1115 173 03 Floarea soarelui 1 0 935 57 0 414 Rapita de toamna 1 0 0 126 0 2845 Total 13 0 1462 1298 779 707

Nr crt

leiProf/100 lei chelt

Nr crt

Nr crt

Nr crt

Nr crt

Tabel 14. Sinteza privind rezultatele pe hectarul de cultura

Cultura

Sup Prod mediiPret livrare Venituri Chelt Profit

ha kg/ha lei/to lei/ha lei/ha lei/ha1 Grau 10 4500 680 3060 2931 1292 Porumb boabe 1 6300 530 3339 3166 1733 Floarea soarelui 1 2450 1050 2573 2180 3934 Rapita de toamna 1 1900 1650 3135 2378 7575 Total 13 X X 3050 2849 201

Nr crt

luna (ZO manual/luna)Total cultVI VII VIII IX X XI

1.6 1 12.2 1 1.56 0 19.160 0 0 0 0.1 0 0.40

0.08 0.08 0 0 0.1 0 0.420 0 0.1 0.283 0.666 0 1.13

1.68 1.08 12.3 1.283 2.426 0 21.11

luna (ZO mecanic/luna)Total cultVI VII VIII IX X XI

1.14 1.79 1.09 4.02 2.79 0.00 11.300.06 0.00 0.00 0.25 0.18 0.13 1.100.07 0.07 0.00 0.00 0.18 0.13 0.830.12 0.35 0.03 0.00 0.00 0.00 0.561.38 2.21 1.11 4.28 3.15 0.26 13.78

luna ( litri motorina/luna)Total cultVI VII VIII IX X XI

165.8 26.1 276.6 142.6 0.0 0.0 6860.0 0.0 26.5 11.8 10.3 0.0 762.8 0.0 0.0 11.8 10.3 0.0 460.0 29.1 16.3 0.9 0.0 0.0 60

168.6 55.2 319.4 167.1 20.5 0.0 868

luna (necesar mijloace banesti lei/luna)Total cultVI VII VIII IX X XI

1509 6281 1199 4005 625 0 151360 849 512 135 0 0 2783

41 0 0 514 135 0 17220 53 1127 240 0 0 1830

1550 7183 2838 4894 760 0 21471

Rata rent

4.45.5

18.031.97.0

leiProf/100 lei chelt

Tehnologia de partea de sus poate fi modificata. Modificarile de transmit in partea de jos, adica in tehnologia pe care noi o dorim

Recolta Calculatii pe hectarCod: D.01Zona geografica: CampiePotential: Mediu

Nr crt. Denumirea lucrrii UM

LUCRRI MECANIZATE

Tractor Maina agricol Tarif lei/UM

0 1 2 3 4 5 6 7 8 91 ncrcat ngrminte chimice

IX

t 0.375 TIH445 0.020 0.06 1.842 Transport ngr. chimice la 5 km t/km 1.875 BELARUS REMORCA 0.056 0.24 2.23 Alimentat + jalonat t 0.235 TIH445 0.020 0.06 1.84

4 Fertilizat cu ngrminte chimice ha 1.000 VALTRA AMAZONE 0.290 1.20 25.00

5 Arat la 25 cm + grpat ha 1.000 JOHN DEER PLUG-NARDI 2.105 20.50 269.006 Discuit + grpat ha 1.000 BELARUS GD3.2+2GCR1.7 0.727 5.60 63.50

Total septembrie 3.22 27.66 X

7 Discuit + grpat X ha 1.000 BELARUS GD3.2+2GCR1.7 0.727 5.60 63.508 Pregtit pat germinativ ha 1.000 JOHN DEER TIGER 0.470 4.00 41.70

9 Tratat ,inc si desc samanta tratata t 0.500

10 Transport saci smn la 5 km t/km 1.250 BELARUS REMORCA 0.037 0.16 2.211 Semnat si deservit semanatoarea ha 1.000 JOHN DEER HORSCH6 1.000 4.50 88.50

Total octombrie 2.234 14.26 X12 Incarcat ingrasaminte chimice

II

t 0.400 TIH445 0.021 0.06 1.9813 Transport ingr chimice la 5 Km t/km 2.000 BELARUS REMORCA 0.060 0.26 2.3414 Alimentat si jalonat t 0.400 0.021 0.06 1.9815 Fertilizat cu ngrminte chimice ha 1.000 VALTRA AMAZONE 0.290 1.20 27.30

Total februarie 0.392 1.59 X

Tabel 2. TEHNOLOGIA CULTURII GRAU CONSUM

LUNA Volumul lucrrii Ore mecaniz.

Consum motorin

-litri-

16 Transport apa pt erbicidat

IV

t 0.300 BELARUS RCU-8 0.067 0.39 20.917 Pregtit sol + jalonat mii l 0.300

18 Erbicidat ha1.000 BELARUS SPRAYERS 0.308 0.90 21.8

Total lun aprilie 0.375 1.29 X19 Transport apa pt trat fitosanitare

VI

t 0.600 BELARUS RCU-8 0.133 0.78 20.9

20 Pregtit solutie + jalonat mii l 0.600

21 Tratam fitosanitare (80% din supraf)*2ha 1.000 BELARUS MPSP3x300 0.775 3.84 32.40

Total iunie VI 0.908 4.62 X

22 Recoltat gruVI

t 4.000 COMBINA NEW HOLLAND 0.247 10.06 117.0023 Transport recolta la 5 km+ depozitare t/km 18.100 BELARUS REMORCA 0.827 2.26 2.3424 Balotat paie+deservire t 2.000 JOHN DEER PRESA BALOTI 0.358 4.26 57.60

Total iulie 1.432 Err:522 X

25 Incarcat baloti

VIII

t 2.00026 Transport baloi 5km t/km 1.000 BELARUS REMORCA 0.870 2.61 227 Descrcat baloi t 2.00028 Stivuit baloi t 2.00029 Piese schimb 1.000 75

Total august 0.870 2.61 XTotal 9.4 Err:522 X

Tabel 2. TEHNOLOGIA CULTURII GRAU CONSUMSuprafata 10 haCod: D.01Zona geografica: Campie Potential: Mediu


LUCRRI MECANIZATE

LUNA Volumul lucrrii

Nr crt. Denumirea lucrrii UMTractor Maina agricol Tarif lei/UM

0 1 2 3 4 5 6 7 8 91 ncrcat ngrminte chimice IX t 3.75 TIH445 0.2 0.6 1.842 Transport ngr. chimice la 5 km t/km 18.75 BELARUS REMORCA 0.6 2.4 2.23 Alimentat + jalonat t 2.35 TIH445 0.2 0.6 1.84

4 Fertilizat cu ngrminte chimice ha 10 VALTRA AMAZONE 2.9 12.0 255 Arat la 25 cm + grpat ha 10 JOHN DEER PLUG-NARDI 21.1 205.0 2696 Discuit + grpat ha 10 BELARUS GD3.2+2GCR1.7 7.3 56.0 63.5

Total septembrie 32.2 276.6 X7 Discuit + grpat X ha 10 BELARUS GD3.2+2GCR1.7 7.3 56.0 63.58 Pregtit pat germinativ ha 10 JOHN DEER TIGER 4.7 40.0 41.7

9 Tratat ,inc si desc samanta tratata t 5.010 Transport saci smn la 5 km t/km 12.5 BELARUS REMORCA 0.4 1.6 2.211 Semnat si deservit semanatoarea ha 10.0 JOHN DEER HORSCH6 10.0 45.0 88.5

Total octombrie 22.3 142.6 X12 Incarcat ingrasaminte chimice II t 4.0 0 TIH445 0.2 0.6 1.9813 Transport ingr chimice la 5 Km t/km 20.0 BELARUS REMORCA 0.6 2.6 2.3414 Alimentat si jalonat t 4.0 0.2 0.6 1.9815 Fertilizat cu ngrminte chimice ha 10.0 VALTRA AMAZONE 2.9 12.0 27.3

Total februarie 3.9 15.916 Transport apa pt erbicidat IV t 3.0 BELARUS RCU-8 0.7 3.9 20.917 Pregtit sol + jalonat mii l 3.0

18Erbicidat ha 10.0 BELARUS SPRAYERS 3.1 9.0 21.8

Total lun aprilie 3.8 12.9 X19 Transport apa pt trat fitosanitare VI t 6.0 BELARUS RCU-8 1.3 7.8 20.920 Pregtit solutie + jalonat mii l 6.0 0.0 0.0 0

21Tratam fitosanitare (80% din supraf)*2 0 ha 6.0 BELARUS MPSP3x300 7.8 38.4 32.4

Total iunie VI 9.1 46.2 X22 Recoltat gru VI t 40.0 COMBINA NEW HOLLAND 2.5 100.6 11723 Transport recolta la 5 km+ depozitare t/km 181.0 BELARUS REMORCA 8.3 22.6 2.3424 Balotat paie+deservire t 20.0 JOHN DEER PRESA BALOTI 3.6 42.6 57.6

LUNA Volumul lucrrii Ore mecaniz.

Consum motorin

-litri-

Total iulie 20.0 14.3 165.8 X25 Incarcat baloti VIII t 20.026 Transport baloi 5km t/km 10.0 BELARUS REMORCA 8.7 26.1 227 Descrcat baloi t 20.028 Stivuit baloi t 20.029 Piese schimb 10.0 75

Total august 8.7 26.1 XTotal 94.3 686.1 X

GRAU

0 0 0 0 Tractor Maina agricol Tarif lei/UM1 2 3 4 5 6 7 8 9

Total februarie 0 0 0 0 0 3.92 15.9 0Total martieTotal lun aprilie 0 0 0 0 0 3.75 12.9 XTotal maiTotal iunie VI 0 0 0 0 9.08 46.2 XTotal iulie 0 0 20 0 0 14.32 165.8 XTotal august 0 0 0 0 0 8.70 26.1 XTotal septembrie 0 0 0 0 0 32.18 276.6 XTotal octombrie 0 0 0 0 0 22.34 142.6 X

Ore mecaniz.

Consum motorin -litri-

Tehnologia de partea de sus poate fi modificata. Modificarile de transmit in partea de jos, adica in tehnologia pe care noi o dorim

Sistem: NeirigatProductia principala: 4500 kg/ha;Productia secundara 2000 kg/ha;

LUCRRI MECANIZATE LUCRRI MANUALE MATERII SI MATERIALE

ZO nr. UM

10=8*4 11 12 13=11*12 14 15 16 17 18=16*17 19=10+13+180.69 0.74.13 4.10.43 0.1 16.5 1.65 2.1

25.00 COMPL 18:46:0 kg 150 2.41 361.50 386.5

269.00 0.0 269.063.50 0.0 63.5

362.75 0.10 X 1.65 361.50 725.9

63.50 63.541.70 41.7

0.0 0.056 16.5 0.90 L 0.25 111.6 27.90 28.8

2.75 0.00 2.888.50 0.1 16.5 1.70 SAMANTA kg 250 1.50 375.00 465.2196.45 0.16 X 2.60 402.90 602.0

0.79 0.0 0.84.68 0.0 4.70.79 0.1 25.4 2.50 0.0 3.3

27.30 0.00 AZOTAT kg 400 1.17 468.00 495.333.56 0.1 X 2.50 468.00 504.1

Total cheltuieli

tehnologice -mii lei-

Total cheltuieli -lei-

Tarif -lei-

Total retribuii

-lei-

Denumirea materialului Cantitate

Pre unitar

-lei-

Total cheltuieli

-mii lei-

FUNGICIDE DIVIDENDO STAR

036FS

6.30 0.00 0.00 6.30.00 0.08 25.4 2.00 0.00 2.0

27.30 Helmstar KG 0.02 1840 36.80 64.1Ching 0.01 1840 18.40 18.4

33.60 0.08 X 2.00 55.20 90.812.54 0.00 12.5

0.00 0.16 25.4 4.00 0.00 4.0

32.40 DUITTURA L 0.5 222 111.30 143.7

CYPERGUARD L 4.48 7 31.36 31.4

44.94 0.16 X 4.00 142.66 191.6468.00 0.00 468.042.35 0.00 42.4115.20 0.1 25.4 2.50 Sfoar kg 1.7 47.8 81.30 199.0

625.55 0.1 X Err:522 Err:522 709.4

0.00 0.39 25.4 9.90 0.0 9.92.00 0.0 2.00.00 0.25 25.4 6.40 0.0 6.40.00 0.58 25.4 14.70 0.0 14.7

75.00 75.077.00 1.22 X 21.10 0.0 108.0

1373.9 1.9 X Err:522 Err:522 2931.7

Sistem: NeirigatProductia principala: 4500 kg/ha; 45 toneProductia secundara 2000 kg/ha; 20 tone

LUCRRI MECANIZATE LUCRRI MANUALE MATERII SI MATERIALE Total cheltuieli


ZO nr. UM

10=8*4 11 12 13=11*12 14 15 16 17 18=16*17 19=10+13+186.9 6.9

41.3 41.34.3 1.0 16.5 16.5 20.8

250.0 kg 1500 2.41 3615 3865.02690.0 2690.0

635.0 635.03627.5 1.0 X 16.5 361.5 7259.0

635.0 0 635.0417.0 0 417.0

0.6 16.5 9.24 L 2.5 111.6 279 288.227.5 0 27.5

885.0 1.0 16.5 16.5 SAMANTA kg 2500 1.5 3750 4651.5196.5 1.6 X 25.74 402.9 6019.2

7.9 0 7.946.8 0 46.8

7.9 1.0 25.4 25.4 0 33.3273.0 AZOTAT kg 4000 1.17 4680 4953.0

33.6 1.0 X 25.4 468 5041.062.7 62.7

0.8 25.4 20.32 20.3273.0 Helmstar KG 0.2 1840 368 641.0

Ching 0.1 1840 184 184.033.6 0.8 X 20.32 552 908.0

125.4 125.40.0 1.6 25.4 40.64 40.6

324.0 DUITTURA L 5 222 1110 1434.0CYPERGUARD L 44.8 7 313.6 313.6

44.9 1.6 X 40.64 1423.6 1913.64680.0 4680.0

423.5 423.51152.0 1.0 25.4 25.4 Sfoar kg 17 47.8 812.6 1990.0

Total cheltuieli



Tarif -lei-

Total retribuii

-lei-


Pre unitar

-lei-

Total cheltuieli

-mii lei-

COMPL 18:46:0

FUNGICIDE DIVIDENDO STAR

036FS

6255.5 1.0 X 25.4 7093.53.9 25.4 99.06 99.1

20.0 20.02.5 25.4 63.5 63.55.8 25.4 147.32 147.3

750.0 750.077 12.2 X 309.88 812.6 1079.9

10268.6 19.2 X 463.9 4020.6 29314.3

ZO nr. 010=8*4 11 13=11*12 18=16*17 19=10+13+18

33.6 1.0 25.4 468.0 5041.0

33.6 0.8 20.3 552.0 908.0

44.9 1.6 40.6 1423.6 1913.66255.5 1.0 25.4 0.0 7093.5

77.0 12.2 309.9 812.6 1079.93627.5 1.0 X 16.5 0 0 0 0 361.5 7259.0

196.5 1.6 25.7 402.9 6019.2


Total retribuii -lei-

Total cheltuieli

-mii lei-

Tehnologia culturiiPORUMB BOABE


LUCRRI MECANIZATE

Tractor Maina agricol

0 1 2 3 4 5 61 ncrcat ngrminte chimice t 0.375 IFRON2 Transport ngr. chimice la 5 km t/km 1.875 Remorca3 Alimentat si jalonat t 0.375 IFRON

4 Fertilizat cu ngrminte chimice ha 1 VALTRA MERT SAN

5 Arat la 25 cm + grpat ha 0.5 JOHN DEER PLUG OVERUNTotal lun octombrie X

6 Arat la 25 cm + grpat ha 0.5 JOHN DEER PLUG OVERUNTotal luna noiembrie XI

7 Discuit ha 1 BELARUS GD3.2+2GCR1.78 Transoprt apa pentru erbicidat t 0.3 BELARUS RCU-89 Pregtit soluie +jalonat mii l 0.300

10 Erbicidat premergent ha 1.000 VALTRA RAU

11 Discuit pentru incorporarae ha 1 BELARUS GD3.2+2GCR1.712 Pregtit pat germinativ ha 1 JOHN DEER KOMPAKTOR13 Incarcat si descarcat samanta t 0.05

14 Tratat, transport samanta la 5 km t/km 0.125 BELARUS 2RM2

15 Semanat+ jalonat ha 1 VALTRA MERTSAN 616 Deservit semntoarea ha 1

Total lun aprilie IV17 Transoprt apa pentru erbicidat t 0.3 BELARUS RCU-818 Pregatit solutie+ jalonat mii l 0.319 Erbicidat postem ha 1 VALTRA RAU20 Prit mecanic I ha 1.000 BELARUS CULTIV.CPU-8

Total lun mai V21 Incarcat ngr. chimice t 0.2 IFRON22 Transoprt ingr. Chimice 5KM t/km 1 BELARUS Remorca23 Desc. Ingr. Chimice t 0.2 IFRON24 Prit mecanic II+ fertilizat ha 1 VALTRA MERTSAN 6

Total lun iunie VI

25 Recoltat t 6.3 COMBINA NEW HOLLAND

26 Transp.prod. 5km t/km 5 BELARUS REMORCA27 Piese de schimb ha 1

Total lun septembrie IXTotal cultura

Tabel 3. TEHNOLOGIA CULTURII PORUMB BOABE

LUNA

Volumul lucrrii

Suprafata 1 haCod: D.04Zona geografica: Campie Potential: Mediu

Nr crt. Denumirea lucrrii UMLUCRRI MECANIZATE


0 1 3 4 5 61 ncrcat ngrminte chimice t 0.375 0 IFRON2 Transport ngr. chimice la 5 km t/km 1.875 0 Remorca3 Alimentat si jalonat t 0.375 0 IFRON

4 Fertilizat cu ngrminte chimice ha 1 VALTRA MERT SAN5 Arat la 25 cm + grpat ha 0.5 JOHN DEER PLUG OVERUN

Total lun octombrie X6 Arat la 25 cm + grpat ha 0.5 JOHN DEER PLUG OVERUN0 Total luna noiembrie XI7 Discuit ha 1 BELARUS GD3.2+2GCR1.78 Transoprt apa pentru erbicidat t 0.3 BELARUS RCU-89 Pregtit soluie +jalonat mii l 0.3

10 Erbicidat premergent ha 1 VALTRA RAU11 Discuit pentru incorporarae ha 1 BELARUS GD3.2+2GCR1.712 Pregtit pat germinativ ha 1 JOHN DEER KOMPAKTOR13 Incarcat si descarcat samanta t 0.05 0 0

14 Tratat, transport samanta la 5 km t/km 0.125 BELARUS 2RM215 Semanat+ jalonat ha 1 VALTRA MERTSAN 616 Deservit semntoarea ha 10 Total lun aprilie IV

17 Transoprt apa pentru erbicidat t 0.3 BELARUS RCU-818 Pregatit solutie+ jalonat mii l 0.3 0 019 Erbicidat postem ha 1 VALTRA RAU20 Prit mecanic I ha 1 BELARUS CULTIV.CPU-80 Total lun mai V

21 Incarcat ngr. chimice t 0.2 0 IFRON22 Transoprt ingr. Chimice 5KM t/km 1 BELARUS Remorca23 Desc. Ingr. Chimice t 0.2 0 IFRON24 Prit mecanic II+ fertilizat ha 1 VALTRA MERTSAN 60 Total lun iunie VI

25 Recoltat t 6.3 COMBINA N 026 Transp.prod. 5km t/km 5 BELARUS REMORCA27 Piese de schimb ha 10 Total lun septembrie IX0 Total cultura

Porumb boabe


LUCRRI MECANIZATE


LUNA

Volumul lucrrii

LUNA

Volumul lucrrii

0 1 3 4 5 6

Total februarieTotal martieTotal lun aprilie IVTotal mai VTotal iunie VITotal iulieTotal augustTotal septembrie IXTotal octombrie XTotal noiembrie XI

Sistem: NeirigatProductia principala: 6300Productia secundara -


Tarif lei/UM ZO nr. UM

7 8 9 10=8*4 11 12 13=11*12 14 15 160.02 0.06 1.84 0.69

0.056 0.24 2.2 4.130.02 0.06 1.84 0.69 0.1 16.5 1.65

0.29 1.2 25 25.00 0.00 kg 150

1.05 10.25 269 134.501.436 11.81 X 165.01 0.1 X 1.65 X1.05 10.25 269 134.501.05 10.25 X 134.50 X0.727 5.600 78.78 78.780.067 0.39 20.9 6.27

0.00 0.08 25.40 2.03

0.308 0.900 21.80 21.80 0.00 l 2.00

0.727 5.600 78.78 78.780.47 4 41.7 41.70 0 0.00

0 0.00 0.006 25.4 0.15

0.004 0.016 2.34 0.29 0 0.00 L 0.025

0.667 3.6 77 77.00 0.05 25.4 1.32 Smn kg 250.00 0.08 25.4 2.13

2.97 20.106 X 304.62 0.22 X 5.64 X0.067 0.39 20.9 6.27

0.00 0.08 25.4 2.030.308 0.9 21.8 21.80 0.00 CAMBIO L 2.20.420 2.700 56.90 56.90 0.00 0.000.795 3.99 X 84.97 0.08 X 2.03 X0.011 0.032 1.98 0.40 0 0.000.03 0.128 2.34 2.34 0 0.000.011 0.032 1.98 0.40 0 0.000.444 2.8 59.4 59.40 0.00 UREE KG 2000.496 2.992 X 62.53 X 0.00 X

0.364 21.943 121 762.30

1.667 4.551 2.34 11.7075 75.00

2.031 26.494 X 849.008.78 75.64 X 1600.63 0.40 X 9.32 X

Ore mecaniz.

Consum motorin

-litri-

Total cheltuieli

-lei-

Tarif -lei-

Total retribuii

-lei-

Denumirea

materialului

Cantitate

COMPL 20:20:0

Acetogan 900EC

MAXIM XL-035F5

Sistem: NeirigatProductia principala: 6300 kg/ha;Productia secundara -



7 8 9 10=8*4 11 12 13=11*12 14 15 160.02 0.1 1.84 10.06 0.2 2.2 40.02 0.1 1.84 1 0.1 16.5 1.7

0.29 1.2 25 25 kg 1501.05 10.3 269 1351.44 11.8 X 165 0.1 X 1.7 X1.05 10.3 269 135 0.01.05 10.3 X 135 X 0.0 X0.73 5.6 78.78 790.07 0.4 20.9 6

0.08 25.4 2.0

0.31 0.9 21.8 22 l 20.73 5.6 78.78 790.47 4.0 41.7 420.00 0.0 0 0 0.006 25.4 0.2

0.00 0.0 2.34 0 L 0.000.67 3.6 77 77 0.052 25.4 1.3 Smn kg 25

0.084 25.4 2.12.97 20.1 X 305 0.222 X 5.6 X0.07 0.4 20.9 60.00 0.0 0 0 0.08 25.4 2.00.31 0.9 21.8 22 CAMBIO L 2.20.42 2.7 56.9 570.80 4.0 X 85 0.08 X 2.0 X0.01 0.0 1.98 00.03 0.1 2.34 20.01 0.0 1.98 00.44 2.8 59.4 59 UREE KG 2000.50 3.0 X 63 X X0.36 21.9 121 7621.67 4.6 2.34 12

75 752.03 26.5 X 849 X8.78 75.64 X 1601 9.32 X



Ore mecaniz.

Consum motorin

-litri-

Total cheltuieli

-lei-

Tarif -lei-

Total retribuii

-lei-

Denumirea

materialului

Cantitate

COMPL 20:20:0

Acetogan 900EC

MAXIM XL-035F5

Ore mecaniz.

Consum motorin

-litri-

Total cheltuieli

-lei-

Tarif -lei-

Total retribuii

-lei-

Denumirea

materialului

Cantitate

7 8 9 10=8*4 11 12 13=11*12 14 15 16

3 20 X 305 0.222 X 5.6 X1 4 X 85 0.08 X 2.0 X0 3 X 63 0 X 0.0 X

2 26 X 849 0 0 0.0 X1 12 X 165 0.1 X 1.7 X1 10 X 135 0 X 0.0 X

kg/ha;

MATERII SI MATERIALE

17 18=16*17 19=10+13+180.694.132.34

2.3 345.00 370.00

134.50X 345.00 511.66

134.50134.50

78.786.27

0.0 2.03

45.9 91.80 113.60

78.780.00 41.70

0.15

186 4.65 4.94

28.5 712.50 790.820.00 2.13

X 808.95 1119.216.27

0.00 2.0339.1 86.02 107.82

56.90X 86.02 173.02

0.00 0.400.00 2.340.00 0.40

1.6 320.00 379.40X 320.00 382.53

762.30

11.7075.00

849.001559.97 3169.92

Total cheltuieli


Pre unitar

-lei-

Total cheltuieli -mii lei-

6.3 tone


17 18=16*17 19=10+13+18142

2.3 345 370135

X 345 512135

X 13579

62

45.9 92 1147942

0

186 1 128.5 713 791

2X 805 1115

62

39.1 86 10857

X 86 173020

1.6 320 379X 320 383

7621275

X 849X 1556 3166


Total cheltuieli


Pre unitar

-lei-


Total cheltuieli


Pre unitar

-lei-

Total cheltuieli

-mii lei-

17 18=16*17 19=10+13+18

X 805 1115X 86 173X 320 383

X 0 849X 345 512X 0 135

Tehnologia culturiiFLOAREA SOARELUI 1 Ha

Nr crt. Denumirea lucrrii Luna calendaristica

UM LUCRRI MECANIZATE

Tractor

0 1 2 3 4 51 ncrcat ngrminte chimice t 0.3752 Transport ngr. chimice la 5 km t/km 1.875 BELARUS3 Alimentat si jalonat t 0.375

4 Fertilizat cu ngrminte chimice ha 1.000 VALTRA

5 Arat la 25 cm + grpat n sol mediu ha 0.500 JOHN DEERTotal lun octombrie X

6 Arat la 25 cm + grpat n sol mediu ha 0.500 JOHN DEERTotal lun noiembrie XI

7 Incarcat ingrasaminte chimice t 0.3008 Transport ingr chimice la 5 Km t/km 1.500 BELARUS9 Alimentat si jalonat t 0.300

10 Fertilizat cu ngrminte chimice ha 1.000 VALTRA11 Transport ap pentru erbicidare t 0.300 BELARUS12 Pregtit soluie +jalonat mii l 0.300

13 Erbicidat ha 1.000 VALTRA

14 Discuit pentru incorporarae ha 1 BELARUS15 Pregtit pat germinativ ha 1.000 JOHN DEER

16Tratat samanta + semanat + deservit

ha 1.000 VALTRA

Total lun martie III17 Prit mecanic I ha 1.000 BELARUS

Total lun aprilie IV18 Transp.ap pt. tratam. fitosanitar t 0.300 BELARUS19 Pregatit solutie+jalonat mii l 0.300

20 Tratament fitosanitar ha 1.000 VALTRA

Total lun iunie VI21 Recoltat t 2.450 COMBINANEW HOLLAND22 Transport producia la 5 km t/km 12.300 BELARUS23 Piese de schimb ha 1.000

Total lun august VIIITotal cultura

Volumul lucrrii

Suprafata 1 haZona geografica: Campie Potential: Mediu

Nr crt. Denumirea lucrrii Luna calendaristica

UM LUCRRI MECANIZATE

Tractor

0 1 2 3 4 51 ncrcat ngrminte chimice t 0.382 Transport ngr. chimice la 5 km t/km 1.88 BELARUS3 Alimentat si jalonat t 0.38

4 Fertilizat cu ngrminte chimice ha 1.00 VALTRA5 Arat la 25 cm + grpat n sol mediu ha 0.50 JOHN DEER

Total lun octombrie X 06 Arat la 25 cm + grpat n sol mediu ha 0.50 JOHN DEER0 Total lun noiembrie XI7 Incarcat ingrasaminte chimice t 0.308 Transport ingr chimice la 5 Km t/km 1.50 BELARUS9 Alimentat si jalonat t 0.30 010 Fertilizat cu ngrminte chimice ha 1.00 VALTRA11 Transport ap pentru erbicidare t 0.30 BELARUS12 Pregtit soluie +jalonat mii l 0.30

13Erbicidat

ha 1.00 VALTRA

14 Discuit pentru incorporarae ha 1.00 BELARUS15 Pregtit pat germinativ ha 1.00 JOHN DEER16 Tratat samanta + semanat + deservit ha 1.00 VALTRA

Total lun martie III17 Prit mecanic I ha 1.00 BELARUS

Total lun aprilie IV18 Transp.ap pt. tratam. fitosanitar t 0.30 BELARUS19 Pregatit solutie+jalonat mii l 0.3020 Tratament fitosanitar ha 1.00 VALTRA

Total lun iunie VI21 Recoltat t 2.4522 Transport producia la 5 km t/km 12.30 BELARUS23 Piese de schimb ha 1.00

Total lun august VIIITotal cultura

Floarea soarelui

Nr crt. Denumirea lucrrii LUNA UM

LUCRRI MECANIZATE

Tabel 4. Tehnologia culturii FLORII SOARELUI

Volumul lucrrii

Volumul lucrrii

Nr crt. Denumirea lucrrii LUNA UMTractor

0 1 3 4 5

Total februarieTotal martie IIITotal lun aprilie IVTotal maiTotal iunie VITotal iulie VITotal augustTotal septembrieTotal octombrie XTotal noiembrie XI

Volumul lucrrii

Sistem:Productia principala:Productia secundara


Maina agricol ZO nr.

6 7 8 9 10 11 12 13 14IFRON 0.020 0.060 1.84 0.70 0.0

REMORCA 0.056 0.240 2.20 2.60 0.0IFRON 0.020 0.060 1.84 0.70 0.1 16.50 1.70

MERTSAN 6 0.290 1.200 27.30 27.30 0.0PLUG OVERDUM 1.052 10.250 269.00 134.5 0.0

1.438 11.810 X 165.800 0.1 X 1.700PLUG OVERDUM 1.052 10.250 269.00 134.5 0.0

1.052 10.250 X 134.50IFRON 0.016 0.048 1.98 0.60

REMORCA 0.045 0.195 2.34 3.50 0.0IFRON 0.016 0.048 1.98 0.60 0.0

MERTSAN 6 0.290 1.200 27.30 27.30 0.0 AzotatRCU8 0.067 0.390 20.90 6.30 0.0

0.00 0.08 25.40 2.00

RAU 0.308 0.900 21.80 21.80 0.00

TRND 90GD3.2+2GCR1.7 0.727 5.600 78.78 78.78

KOMPAKTOR 0.470 4.000 41.70 41.70

MERTSAN 6 0.667 3.600 77.00 77.00 0.1 25.40 2.50 SAMANTA

2.606 15.981 X 257.6 0.2 X 4.50CULTIV.CPU-8 0.420 2.700 56.90 56.90 0.00 0.00

0.420 2.700 X 56.90 XRCU8 0.067 0.390 20.90 6.30 0.00 0.00

0.1 25.40 2.00RAU 0.484 2.400 32.40 32.40 0.00

0.551 2.790 X 38.70 0.1 X 2.00COMBINANEW HOLLAND 0.364 14.000 121.00 296.45 0.00 0.00

REMORCA 0.476 1.300 2.34 28.78 0.0075.00

0.840 15.300 X 400.236.91 58.83 1053.71 0.34 8.20

Ore mecaniz.

Consum motorin

-litri-Tarif

lei/UMTotal -lei-

Tarif -lei-

Total retribuii - lei-

Denumirea materialului

Complex 20.20.0

ERBICID EXPRESS 50 SG

GAUCHO 600 FS

Fung. MIRAGE

Sistem:Productia principala:Productia secundara


Maina agricol ZO nr.

6 7 8 9 10 11 12 13 14IFRON 0.02 0.06 1.84 0.7REMORCA 0.06 0.24 2.20 4.1IFRON 0.02 0.06 1.84 0.7 0.10 17 1.7

MERTSAN 6 0.29 1.20 27.30 27.3PLUG OVERDUM 1.05 10.25 269.00 134.5

1.44 11.81 167.3 0.10 1.7PLUG OVERDUM 1.05 10.25 269.00 134.5

1.05 10.25 134.5IFRON 0.02 0.05 1.98 0.6REMORCA 0.05 0.20 2.34 3.5IFRON 0.02 0.05 1.98 0.6MERTSAN 6 0.29 1.20 27.30 27.3 AzotatRCU8 0.07 0.39 20.90 6.3

0.0 0.08 25 2.0

RAU 0.31 0.90 21.80 21.80.00 0.0 TRND 90

GD3.2+2GCR1.7 0.73 5.60 78.78 78.8KOMPAKTOR 0.47 4.00 41.70 41.7MERTSAN 6 0.67 3.60 77.00 77.0 0.08 25 2.0 SAMANTA

GAUCHO 600 2.61 15.98 257.5 0.16 4.1

CULTIV.CPU-8 0.42 2.70 56.90 56.90.42 2.70 56.9

RCU8 0.07 0.39 20.90 6.30.08 25 2.0

RAU 0.48 2.40 32.40 32.4 Fung. MIRAGE0.55 2.79 38.7 0.08 2.0

COMBINANEW HOL 0.36 14.00 121.00 296.5REMORCA 0.48 1.30 2.34 28.8

75.00.8 15 4006.9 59 1055 0.34 7.7


Ore mecaniz.

Consum motorin

-litri-Tarif

lei/UMTotal -lei-

Tarif -lei-

Total retribuii - lei-


Complex 20.20.0

ERBICID EXPRESS 50 SG

Maina agricol Tarif lei/UM ZO nr.

6 7 8 9 10=8*4 11 12 13=11*12 14

2.6 16.0 257.5 0.2 4.10.4 2.7 56.9

0.6 2.8 38.7 0.1 2.00.6 2.8 38.7 0.1 2.0

1.4 11.8 167.3 0.1 1.71.1 10.3 134.5

Ore mecaniz.

Consum motorin

-litri-

Total cheltuieli

-lei-

Tarif -lei-

Total retribuii

-lei-


NeirigatProductia principala: 2450 kg/haProductia secundara -


UM

15 16 17 18 190.702.602.40

kg 150.00 2.30 345.00 372.30

0.0 134.50345.000 512.50

0.0 134.50134.50

0.0 0.600.0 3.500.0 0.60

kg 300.00 1.17 351.00 378.306.30

0.0 2.00

kg 0.03 3210.4 96.3 126.66

l 0.25 34.2 8.678.78

0.0 41.70

KG 5.00 38.0 190.00 269.50

L 0.05 559.20 28.00 28.00

673.9 935.9456.9056.90

0.0 6.302.00

L 1.00 98.0 98.0 130.40

98.0 138.700.0 296.450.0 28.78

75.00400.23

1117 2179

Total cheltuiel

i agroteh

niceCantitatea

totalPre

unitar -lei-

Total -lei-

Neirigat2450 kg/ha; 2.45 tone

-


UM

15 16 17 18 19142

kg 150.0 2.3 345.0 372.3134.5

345.0 514.0134.5134.5

0.63.50.6

kg 300.0 1.2 351.0 378.36.32.0

kg 0.0 3210.4 96.3 118.1l 0.3 34.2 8.6 8.6

78.841.7

KG 5.0 38.0 190.0 269.0L 0.1 559.2 28.0 28.0

673.8 935.456.956.9

6.32.0

L 1.0 98.0 98.0 130.4139296

2975

4001019 2180


Total cheltuiel

i agroteh

niceCantitatea

totalPre

unitar -lei-

Total -lei-

Total cheltuiel

UM

15 16 17 18=16*17 10+13+18

673.8 935.456.9

138.7138.7

345.0 514.0134.5

cheltuieli


Cantitate Pre

unitar -lei-

Total cheltuieli

-mii lei-

Tehnologia culturii RAPITA DE TOAMNASuprafata 1 haZona geografica: CampiePotential: Mediu


LUCRRI MECANIZATE

Tractor

0 1 2 3 4 5 61 ncrcat ngrminte chimice t 0.6 IFRON2 Transport ngrminte chimice la 5km t/km 3.0 BELARUS Remorca3 Alimentat i jalonat t 0.6 IFRON

4 Fertilizat cu ngrm. chimice ha 2.0VALTRA MERTSAN

5 Arat la 25 cm + grpat solul ha 1.0 JOHN DEER PLUG OVERUN6 Discuit + grpat ha 1.0 BELARUS GD3.2+2GCR1.7

Total lun August VIII7 Transport ap pentru erbicidat t 0.3 BELARUS RCU-88 Pregatire sol+jalonat mii l 0.39 Erbicidat preemergent ha 1.0 VALTRA RAU

10 Discuit pentru incorporarae ha 1.0 BELARUS GD3.2+2GCR1.711 Incarcat ingrasaminte chimice t 0.2 IFRON12 Transport ngrminte chimice la 5km t/km 0.9 BELARUS REMORCA13 Alimentat + jalonat t 0.2 IFRON14 Fertilizat cu ingrasaminte chimice ha 1.0 VALTRA MERT SAN15 Incarcat si descarcat samanta t 0.1

16 Tratat si transportat samanta la 5km t/km 1.0 BELARUS REMORCA

17 Pregatit pat germinatic ha 1.0 JONH DEER KOMPAKTOR18 Semanat + jalonat ha 1.0 VALTRA AGRIWORK19 Deservit semanatoare ha 1.0

Total lun Septembrie IX20 ncrcat ngrminte chimice t 0.2 IFRON21 Transport ngrminte chimice la 5km t/km 0.9 BELARUS REMORCA22 Alimentat+jalonat t 0.2 IFRON23 Fertilizat cu ngrm. Chimice ha 1.0 VALTRA MERTSAN

Total lun Februarie II24 Transport apa pentru tratamente t 0.3 BELARUS RCU-825 Pregatit solutie+ jalonat mii l 0.326 Tratatment fitosanitar ha 1.0 VALTRA RAU

Total lun Aprilie IV27 Recoltat rapi din lan t 1.9 CombinaNEW HOLLAND28 Transport producia la 5 km t/km 15.0 BELARUS Remorca29 Piese de schimb ha 1.0

Total lun iunie VITotal cultur

Tabel 5. Tehnologia culturii RAPITA DE TOAMNA

Volumul

lucrriiMaina agricol

Suprafata 1 haZona geografica: Campie Potential: Mediu


LUCRRI MECANIZATE

Tractor

0 1 2 3 4 5 61 ncrcat ngrminte chimice t 0.6 IFRON2 Transport ngrminte chimice la 5km t/km 3 BELARUS Remorca3 Alimentat i jalonat t 0.6 IFRON4

Fertilizat cu ngrm. chimiceha 2 VALTRA MERTSAN

5 Arat la 25 cm + grpat solul ha 1 JOHN DEER PLUG OVER6 Discuit + grpat ha 1 BELARUS GD3.2+2GCR

Total lun August VIII7 Transport ap pentru erbicidat t 0.3 BELARUS RCU-88 Pregatire sol+jalonat mii l 0.39 Erbicidat preemergent ha 1 VALTRA RAU

10 Discuit pentru incorporarae ha 1 BELARUS GD3.2+2GCR11 Incarcat ingrasaminte chimice t 0.18 IFRON12 Transport ngrminte chimice la 5km t/km 0.9 BELARUS REMORCA13 Alimentat + jalonat t 0.18 IFRON14 Fertilizat cu ingrasaminte chimice ha 1 VALTRA MERT SAN15 Incarcat si descarcat samanta t 0.06

16 Tratat si transportat samanta la 5km t/km 1 BELARUS REMORCA17 Pregatit pat germinatic ha 1 JONH DEER KOMPAKTOR18 Semanat + jalonat ha 1 VALTRA AGRIWORK19 Deservit semanatoare ha 1

Total lun Septembrie IX20 ncrcat ngrminte chimice t 0.18 IFRON21 Transport ngrminte chimice la 5km t/km 0.9 BELARUS REMORCA22 Alimentat+jalonat t 0.18 IFRON23 Fertilizat cu ngrm. Chimice ha 1 VALTRA MERTSAN

Total lun Februarie II24 Transport apa pentru tratamente t 0.3 BELARUS RCU-825 Pregatit solutie+ jalonat mii l 0.326 Tratatment fitosanitar ha 1 VALTRA RAU0 Total lun Aprilie IV

27 Recoltat rapi din lan t 1.85 CombinaNEW28 Transport producia la 5 km t/km 15 BELARUS Remorca29 Piese de schimb ha 1

Total lun iunie VITotal cultur

Rapita de toamna

Denumirea lucrrii LUNA UM

LUCRRI MECANIZATE

Tractor

1 2 3 4 5 6

Volumul


Volumul


Total februarieTotal martieTotal lun aprilie IVTotal maiTotal iunie VITotal iulieTotal august VIIITotal septembrie IXTotal octombrie IITotal noiembrie

Sistem: NeirigatProductia principala: 1900Productia secundara -


ZO nr. UM

7 8 9 10=8*4 11 12 13=11*12 14 15 160.0 0.1 1.8 1.1 0.00.1 0.4 2.2 6.6 0.00.0 0.1 1.8 1.1 0.1 16.5 1.70.6 2.4 25.0 50.0 0.0 Azotat kg 40.0

0.0 0.0 Fosfor kg 80.02.1 20.5 269.0 269.0 0.00.7 5.6 63.5 63.5 0.03.6 29.1 391.3 0.1 1.70.1 0.4 19.4 5.8 0.0

0.0 0.1 16.5 1.30.3 0.9 20.0 20.0 Dual Gold l 1.20.7 5.6 63.5 63.50.0 0.0 1.9 0.3 0.0 Azotat kg 180.00.0 0.1 2.2 2.0 0.00.0 0.0 1.9 0.3 0.1 16.5 1.70.2 0.8 25.0 25.0 0.0

0.0 0.0 16.5 0.1

2.2 2.2 0.0 L 0.1

0.5 4.0 41.7 41.7 0.01.0 4.5 88.5 88.5 Samanta kg 1.2

0.0 0.0 0.1 16.5 1.72.8 16.3 249.4 0.3 4.80.0 0.0 1.9 0.3 0.3 0.00.0 0.1 2.2 2.0 0.00.0 0.0 1.9 0.3 0.3 0.00.2 0.8 27.0 27.0 0.0 Azotat kg 180.00.2 0.9 29.6 0.70.1 0.4 20.9 6.3 0.0

0.0 0.0 0.1 25.4 2.00.5 2.4 32.4 32.4 0.0 Mirage 45EC L 1.00.6 2.8 38.7 0.1 2.00.2 8.7 113.6 210.2 0.00.7 2.0 2.3 35.1 0.0

38.5 0.00.9 10.7 283.8

8.05 59.75 992.8 1.129 8.5

Sistem: Neirigat

Ore mecaniz.

Consum motorin

-litri-

Tarif lei/UM

Total cheltuieli

-lei-

Tarif -lei-

Total retribuii

-lei-


Ins Fun Cruiser OSR

Productia principala: 1900 kg/ha;Productia secundara -


ZO nr. UM

7 8 9 10=8*4 11 12 13=11*12 14 15 160.032 0.096 1.84 1.10.09 0.384 2.2 6.6

0.032 0.096 1.84 1.1 0.1 16.5 1.650.58 2.4 25 50.0 Azotat kg 80

Fosfor kg 1602.105 20.5 269 269.00.727 5.6 63.5 63.53.566 29.076 X 391.3 0.1 X 1.65 X0.067 0.39 19.4 5.8

0.1 16.5 1.320.308 0.9 20 20.0 Dual Gold l 1.20.727 5.6 63.5 63.50.01 0.029 1.85 0.3 Azotat kg 180

0.027 0.115 2.2 2.00.01 0.029 1.85 0.3 0.1 16.5 1.650.17 0.75 25 25.0

0.0 16.5 0.05

2.2 2.2 L 0.050.47 4 41.7 41.7

1 4.5 88.5 88.5 Samanta kg 1.20.1 16.5 1.65

2.789 16.313 X 249.4 0.283 X 4.6695 X0.01 0.029 1.85 0.3 0.3

0.027 0.115 2.2 2.00.01 0.029 1.85 0.3 0.30.17 0.75 27 27.0 Azotat kg 180

0.217 0.923 X 29.6 0.7 X X0.067 0.39 20.9 6.3

0.1 25.4 2.0320.484 2.4 32.4 32.4 Mirage 45EC L 10.551 2.79 X 38.7 0.08 X 2.032 X0.213 8.7 113.6 210.20.715 1.951 2.34 35.1

38.5 38.50.928 10.651 X 283.8

8.051 59.753 992.75 1.129 8.3515


ZO nr. UM

7 8 9 10=8*4 11 12 13=11*12 14 15 16

Ore mecaniz.

Consum motorin

-litri-

Tarif lei/UM

Total cheltuieli

-lei-

Tarif -lei-

Total retribuii

-lei-


Ins Fun Cruiser OSR

Ore mecaniz.

Consum motorin

-litri-

Tarif lei/UM

Total cheltuieli

-lei-

Tarif -lei-

Total retribuii

-lei-


0.55 2.79 X 38.67 0.08 X 2.03 X

0.93 10.65 X 283.76

3.57 29.08 X 391.31 0.10 X 1.65 X2.79 16.31 X 249.37 0.28 X 4.67 X0.22 0.92 X 29.65 0.67 X 0.00 X

kg/ha;


17 18=16*17 19=10+13+180.0 1.10.0 6.60.0 2.8

1.6 64.0 114.01.8 144.0 144.0

0.0 269.00.0 63.5

208.0 601.00.0 5.8

1.3115.0 138.0 158.0

63.51.2 210.6 210.9

0.0 2.00.0 2.0

25.00.0 0.1

760.0 38.0 40.2

0.0 41.7405.0 486.0 574.5

0.0 1.7872.6 1126.8

0.0 0.30.0 2.00.0 0.3

1.2 210.6 237.6210.6 240.2

0.0 6.30.0 2.0

85.3 85.3 117.785.3 126.0

0.0 210.20.0 35.10.0 38.50.0 283.8

1376.5 2377.8

Total cheltuieli


Pre unitar

-lei-


1.9 tone


17 18=16*17 19=10+13+181.16.62.8

1.6 64 114.01.8 144 144.0

269.063.5

X 208 601.05.81.3

115.01 138 158.063.5

1.17 211 210.92.02.0

25.00.0

760 38 40.241.7

405 486 574.51.7

X 872.612 1126.60.32.00.3

1.17 211 237.6X 210.6 240.2

6.32.0

85.3 85 117.7X 85.3 126.0

210.235.138.5

283.81376.512 2377.6


17 18=16*17 19=10+13+18

Total cheltuieli


Pre unitar

-lei-


Total cheltuieli


Pre unitar

-lei-


X 85.30 126.00

283.76

X 208.00 600.96X 872.61 1126.65X 210.60 240.25

Grau sup 10 ha

0 0 0 0 Tractor Maina agri1 2 3 4 5 6

Total februarieTotal martieTotal lun aprilieTotal maiTotal iunieTotal iulieTotal augustTotal septembrieTotal octombrie

0

Porumb boabe 1 haTotal februarieTotal martieTotal lun aprilieTotal maiTotal iunieTotal iulieTotal augustTotal septembrieTotal octombrieTotal noiembrie

Floarea soarelui 1 ha

Total februarieTotal martieTotal lun aprilieTotal maiTotal iunieTotal iulieTotal augustTotal septembrieTotal octombrieTotal noiembrie

Rapita de toamna 1 haTotal februarieTotal martieTotal lun aprilieTotal mai

Total iunieTotal iulieTotal augustTotal septembrieTotal octombrieTotal noiembrie

Tabel Necesarul de ZO manual, repartizat pe luni si culturi

Culturaluna (ZO manual/luna)

I II III IV V VIGrau 1.00 0.00 0.80 0.00 1.60Porumb boabe 0.22 0.08Floarea soarelui 0.16 0.08Rapita de toamna 0.1Total 1.00 0.16 1.10 0.08 1.68

Tabel Necesarul de ZO mecanic, repartizat pe luni si pe culturi

Culturaluna (ZO mecanicmanual/luna)

I II III IV V VIGrau 0.5 1.1Porumb boabe 0.4 0.1 0.1Floarea soarelui 0.3 0.1 0.1Rapita de toamna 0.1 0.1Total 0.3 1.0 0.1 1.4

Tabel Necesarul de motorina repartizat pe luni si pe culturi

Culturaluna ( litri motorina/luna)

I II III IV V VIGrau 15.9 0.0 12.9 0.0 46.2 165.8Porumb boabe 0.0 0.0 20.1 4.0 3.0 0.0Floarea soarelui 0.0 16.0 2.7 0.0 2.8 2.8Rapita de toamna 0.0 0.0 2.8 0.0 10.7 0.0Total 15.9 16.0 38.5 4.0 62.6 168.6

Tabel Necesarul de mijloace banesti, repartizat pe luni si pe culturi

Culturaluna (mijloace banesti lei/luna)

I II III IV V VIGrau 527 0 606 383 1509Porumb boabe 0 0 1115 173 0 0Floarea soarelui 0 935 57 0 41 41Rapita de toamna 0 0 126 0 284 0Total 0 1462 1298 779 707 1550

ZO nr.7 8 9 10=8*4 11 13=11*12

3.92 15.88 33.564 1.00 25.40 0 0 0.00 0

3.75 12.9 33.6 0.80 20.320 0 0 0.00 0

9.08 46.2 44.94 1.60 40.6414.32 165.76 6255.54 1.00 25.4

8.7 26.12 77 12.20 309.8832.18 276.6 3627.474 1.00 16.522.34 142.6 196.45 1.56 25.74

2.97 20.106 304.6225 0.22 5.63880.795 3.99 84.97 0.08 2.0320.496 2.992 62.532 0.00 0

2.031 26.494 8491.436 11.81 165.005 0.10 1.65

1.05 10.25 134.5

2.606 15.981 257.548 0.16 4.0640.42 2.7 56.9 0.00 0

0.551 2.79 38.67 0.08 2.0320.551 2.79 38.67 0.08 2.032

1.438 11.81 167.305 0.10 1.651.052 10.25 134.5 0.00 0

0.6 2.8 X 38.7 0.1 X 2.0 X

Ore mecaniz.

Consum motorin -litri-

Tarif lei/UM

Total cheltuieli

-lei-

Total retribuii -lei-

0.9 10.7 X 283.8

3.6 29.1 X 391.3 0.1 X 1.7 X2.8 16.3 X 249.4 0.3 X 4.7 X0.2 0.9 X 29.6 0.7 X 0.0 X

luna (ZO manual/luna)VII VIII IX X XI

1.00 12.20 1.00 1.560.10

0.08 0.100.1 0.3 0.7

1.08 12.30 1.28 2.43

luna (ZO mecanicmanual/luna)VII VIII IX X XI

1.8 1.1 4.0 2.80.3 0.2 0.1

0.1 0.2 0.10.3 0.02.2 1.1 4.3 3.2 0.3

1 2 3 4 5 6 7 8 9 10 110.00.51.01.52.02.53.03.54.04.5

Necesarul de ZO mecanic pe culturi

ZO m

ecan

ic p

e lu

ni

luna ( litri motorina/luna)VII VIII IX X XI

26.1 276.6 142.6 0.0 0.00.0 26.5 11.8 10.3 0.00.0 0.0 11.8 10.3 0.0

29.1 16.3 0.9 0.0 0.055.2 319.4 167.1 20.5 0.0

luna (mijloace banesti lei/luna)VII VIII IX X XI

6281 1199 4005 625 0849 512 135 0 0

0 0 514 135 053 1127 240 0 0

7183 2838 4894 760 0

1 2 3 4 5 6 7 8 9 10 110.00.51.01.52.02.53.03.54.04.5


ZO m

ecan

ic p

e lu

ni

1 2 3 4 5 6 7 8 9 10 110.0

50.0

100.0

150.0

200.0

250.0

300.0Necesarul de motorina pe culturi si pe luni

Litr

i pe

luna

1 2 3 4 5 6 7 8 9 10 110

1000

2000

3000

4000

5000

6000

7000

Necesarul de mijloace banesti, repartizat pe luni si culturi

Lei /

luna

pe

cultu

ra

18=16*17 19=10+13+18

468 526.9640 0

552 605.920 0

1423.6 1509.180 6280.94

812.6 1199.48361.5 4005.474402.9 625.09

0 00 0

804.8813 1115.1425586.02 173.022

320 382.5320 00 00 849

345 511.6550 134.5

0 0673.822 935.434

0 56.90 00 40.7020 40.7020 00 0

345 513.9550 134.5

X 85.3 126.0


Total cheltuieli tehnologice -mii lei-

283.8

X 208.0 601.0X 872.6 1126.6X 210.6 240.2

1 2 3 4 5 6 7 8 9 10 110.00

2.00

4.00

6.00

8.00

10.00

12.00

14.00

Necesarul de ZO manual pe culturi

ZO m

anua

l pe

luni

1 2 3 4 5 6 7 8 9 10 110.00.51.01.52.02.53.03.54.04.5


ZO m

ecan

ic p

e lu

ni

1 2 3 4 5 6 7 8 9 10 110.00.51.01.52.02.53.03.54.04.5


ZO m

ecan

ic p

e lu

ni

1 2 3 4 5 6 7 8 9 10 110.0

50.0

100.0

150.0

200.0

250.0

300.0Necesarul de motorina pe culturi si pe luni

Litr

i pe

luna

1 2 3 4 5 6 7 8 9 10 110

1000

2000

3000

4000

5000

6000

7000

Necesarul de mijloace banesti, repartizat pe luni si culturi

Lei /

luna

pe

cultu

ra

1 2 3 4 5 6 7 8 9 10 110.00

2.00

4.00

6.00

8.00

10.00

12.00

14.00

Necesarul de ZO manual pe culturi

ZO m

anua

l pe

luni

Plangraupb bfl srapitasinteza

PLAN 4 Culturi G Pb Fl Rap 5 Mai 2014 Offis 97

Documents

Transcript of PLAN 4 Culturi G Pb Fl Rap 5 Mai 2014 Offis 97