fisa tehn efic econ

7/24/2019 Fisa Tehn Efic Econ

1/23

FisaSuprafata 220 Productia medie principala 7200 kg/ha Produ

secundara 10080 kg/ha

W

Denumirea lucrarii Luna/ U! "ol Lucrari manuale Luc

decada #orma $o/ %otal &ateg lei/ Salarii 'gregat

$o salari$ $o (lei) h

1 2 ( ) * + 7 8 9 10

,-/1 t 12*) 011 1(7. ,, )0 551.76 2!2

Descrcat ,& P34 ,-/1 t 12*) 011 1(7. ,, )0 551.76

'dm 5i deser6it ,& P34 ,-/1 ha 2200 00+ 1(20 ,,, )* 594.00 !,& 1

'rat 2* cm grpat ,-/1 ha 220 P((0

TOTAL !O"#$T%& '&T&! 40.79 1697.52

,ncrcat transportat ,& #4 ,"1 t ))00 011 )8) ,, )0 19.60 2!2

Descrcat ,& #4 ,"1 t ))00 011 )8) ,, )0 19.60

'dm 5i deser6it ,& #4 ,"1 ha 220 00(( 72+ ,, )0 290.40 !,& 1

%ransportat apa prep sol ,"1 mii l 1 00. 00. ," *0 4.5 &U)

9r:icidat 5i deser6it ,"1 ha 220 00) 880 , (* 0*.00 !9%1200

Discuit si preg pat germ ,"1 ha 220 ;DU()

,ncrcat transportat sm ,"2 t ))0 011 0)8 ,, )0 19.60 2!2

Semnat deser6it ,"2 ha 220 008 17+0 ,,, )* 792.000 SP&8

Pr5it mecanic , "1 ha 220 000 ,,, )* 0.000 &PU

Prit mecanic ,, ",1 ha 220 000 ,,, )* 0.000 &PU

TOTAL T!%&ST!#L %% 4.91 1*01.460

ecoltat porum: ,-( t 1*8) 000 ,,, )* 0.000 &1)

%ransport :oa:e i


2/23

Arat $5#$ cm

Arat &n (ie P)*#",

Arat &n !i(ad

+i(e!at terenu!

iscuit

)u!ti(a'ie tota!

-ode!at terenu!

/emnat pritoare !a

P!antat carto1

Prit I mecanic 0 c

Prit II mecanic 0 c

/tropit &n (ie

/tropit &n !i(ad

2ricidare tota!

4i!onat carto1

eschis rigo!e pentru ir

eco!tat cerea!e pioa

eco!tat mare

eco!tat din rad

4a!otat paie

i!ocat rdcinoase

iscuit &n (ie

/tropit &n (ie

/tropit de &miere &n !i(

/tropit de &miere &n !i(

/cos carto7 -/)"

eco!etat 2 # 35

/cos s1ec!

P!antat rsad pe $ r8nd

istrus (reji de carto1 -

/emnat

eco!tat carto7 cu (re

eco!tat carto7 cu (re


3/23

hnologica a culturii O!#, ,OA,& tala principala 1*8) t "2 9&=L%'% !9&'#,&

secundara 2217+ t

canice &onsum materiale >ile

coef de ?a Total !ateriale consum/ %otal Pret Total 'or-a agregat tari -

transform an ( lei) /ha kg lei/kg (lei) agregat -ecan

12 1 1) 1* 1+ 17 1* 1.

00* 110 *50.00 superfosfat (1* +.(00 11 7620.0 2* *02 +0

sare potasica 2** *+100 11 61710.0

0+8 1).+0 5260.00 1)* 8+* +*

12* 27* 96250.00 (. *+)1 +*

152460.00 17940.0 7007

00* 1100 *50.00 '$otat 200 ))000 1) 61600.0 2* 17+ +0

0+8 1).+0 5260.00 1)* 1*17 +*

00* 1100 *50.00 'P' 1000 220000 +0 002 +0

02* **00 19250.00 DU'L * 1100 20 22000.00 *0 ))0 70

0+( 1(8+ 4*510.00 11* 1.1( +*

00* 110 *50.00 Pioneer '2) 20 ))00 8 5200.00 2* 018 +0

0* 1100 *500.00 1+ 1(7* 70

0* 1100 *500.00 +* ((8* 70

0( ++0 2100.00 12 18(( 70

00 21770.00 11**00.00 10+*.

00* 17* 6125.00 100 1*8) 70

00* 1100 *50.00 2* )17+ +0

2* 000 +0

9975.00 *7+0

/// 94205.00 256740.00 24.26

&',L9 !9&'#,&9

Categ lucrarii

""0 0,6 II

60 ".6 II

$5 ",6 I

" 5 $ 6 II

Normaproduct

motorina


4/23

3, 33.3 III

3,5 "6 II

$, ",5 II

5,5 "3 I

"",5 ,5 II

" "5 II

9,0 5,$ III

13,5 5,0 III"6 III

5,0 "5 III

6,5 ,0 III

"$ 3,5 III

$,5 ,5 III

"$ ,0 III

50 3,5 III

"0 6,0 III

"$,0 ,3 II

"5,0 3,5 III

3,6 $" II

"0 6,5 II

$6 $.3 II

5 "0 III

5 ,5 II

,5 5,5 III

3,5 "",5 II

5 II

,0 "3,5 III

$,0 $6 III

,0 ",0 III

3,0 " III

3,0 $" III

0,65 "5 III

"0 6,5 II


5/23

Salarii &onsum Total

-ecani. $.-. motorina lucrari

( lei) litri ( lei)

20 21 22

00.96 1+ 200+) *092.72

62261.76

562.14 2+ *72 5516.14

666.67 28 +1+0 99916.67

4529.76 +.(2+) 296627.2*

105.60 1+ 70)0 65749.20

19.60

9*6.21 2+ *72 566.61

1.0 1+ 1+ *55.50

0*.00 (* 770 41*66.00

124.4* 7* 1+*0 4975.4*

10.56 1+ 70)0 9079.92

962.5 7 1*)0 40254.50

269.2 ) 880 40*69.2

12*. (* 770 24*.

7269.91 +2+10) 59641.7

110*.*0 (* **)) 72.*0

2505.6 1+ 1+70) 655.60

0 1+ 0 0.00

614.40 721)) 15*9.40

0.00

15414.07 2040* ++.8*80*


6/23


7/23

&F%$%&'TA &$O'O%$A A $#LT#!%% O!#, ,OA%ntro3ucerea 3atelor lucrarii

1 Suprafata culturii ha4 21*00 1

2 Productia medie principala kg/ha4 720000 2

( Productia medie secundara kg/ha4 1008000 (

) &onsum total de forta de munca $o4 8)70 )

* Salarii lucrari manuale lei4 ().8.8 *+ &heltuieli cu lucrarile mecanice lei4 (.)20*00 +

7 &heltuieli cu materialele lei4 2*+7)000 7

8 >ile agregat $a4 2()2+ 8

. Salariile mecani$atorilor lei4 1*)1)07 .

10 &onsum total de motorina litri4 1.).200 10

11 Pretul com:usti:ilului lei/l4 ))0 11

12 &ota de impo$itare a fondului de salarii lucrari manuale @4 1+00 12

1( &ota de impo$itare a fondului de salarii mecani$atori @4 1+00 1(

1) Aond de somaB @4 )00 1)

1* Pensii suplimentare @4 200 1*

1+ &'S @4 (000 1+

17 Aond de sanatate @4 700 1718 &heltuieli de apro6i$ionare @4 1*00 18

1. %"' @4 2)00 1.

20 ,rigatii lei / ha4 000 20

21 'morti$area miBloacelor fi


8/23

& A!%A'TA !&$OLTAT &$!eultate otinuteProductia totala principala tone4 1*)800

Productia totala secundara tone4 21+720

&heltuieli cu car:urantii lei4 8*7+)80

Salarii total lei4 (.770(.8

,mpo$it pe salarii lucrari manuale lei4 **.8),mpo$it pe salarii salarii mecani$atori lei4 2)++2*

,mpo$ite totale lei4 (02+0.

Aond somaB lei4 1*.081+

Pensii suplimentare lei4 7.*)08

&'S lei4 11.(111.

Aond de sanatate lei4 278(.28

%a


9/23

$ii la depo$itul in lei


10/23

FisaSuprafata 215 Productia medie principala (*00 kg/ha Produ

secundara (8*0 kg/ha

W

Denumirea lucrarii Luna/ U! "ol Lucrari manuale Luc

decada #orma $o/ %otal &ateg lei/ Salarii 'gregat

$o salari$ $o (lei) h

1 2 ( ) * + 7 8 9 10

,-/1 t 122** 011 1()8 ,, )0 59.22 2!2

Descrcat ,& P34 ,-/1 t 122** 011 1()8 ,, )0 59.22

'dm 5i deser6it ,& P34 ,-/1 ha 21*0 00+ 12.0 ,,, )* 5*0.50 !,& 1

'rat 2* cm grpat ,-/1 ha 21* P((0

TOTAL !O"#$T%& '&T&! 9.*6 165*.94

,ncrcat transportat ,& #4 ,"1 t )(00 011 )7( ,, )0 1*9.20 2!2

Descrcat ,& #4 ,"1 t )(00 011 )7( ,, )0 1*9.20

'dm 5i deser6it ,& #4 ,"1 ha 21* 00(( 710 ,, )0 2*.*0 !,& 1

%ransportat apa prep sol ,"1 mii l 1 00. 00. ," *0 4.5 &U)

9r:icidat 5i deser6it ,"1 ha 21* 00) 8+0 , (* 01.00 !9%1200

Discuit si preg pat germ ,"1 ha 21* ;DU()

,ncrcat transportat sm ,"2 t )(0 011 0)7 ,, )0 1*.920 2!2

Semnat deser6it ,"2 ha 21* 008 1720 ,,, )* 774.000 SP&8

TOTAL T!%&ST!#L %% 42.92 1760.620

ecoltat grCu ,-( t 7*2* 000 ,,, )* 0.000 &1)

%ransport :oa:e i


11/23

Arat &n !i(ad

+i(e!at teren

iscuit

)u!ti(a'ie tot

-ode!at tere

/emnat cerea!e

/emnat pritoare

P!antat cart

Prit I mecanic

Prit II mecanic

/tropit &n (

/tropit &n !i(a

2ricidare tot

4i!onat cart

eschis rigo!e pen

eco!tat cerea!e p

eco!tat ma

eco!tat din r

4a!otat pai

i!ocat rdcin

iscuit &n (

/tropit &n (

/tropit de &miere

/tropit de &miere

/cos carto7 -

eco!etat 2 #

/cos s1ec!

P!antat rsad pe $

istrus (reji de cart

eco!tat carto7 c

eco!tat carto7 c


12/23

hnologica a culturii +!A# $O'S# tala principala 7*2* t "2 9&=L%'% !9&'#,&

secundara 8277* t

canice &onsum materiale >ile



12 1 1) 1* 1+ 17 1* 1.

00* 108 762.50 superfosfat (1* +772* 11 74497.5 2* ).0 +0

sare potasica 2** *)82* 11 6007.5

0+8 1)+20 51170.00 1)* 8)* +*

12* 2+. 94062.50 (. **1( +*

14*995.00 14*05.0 +8)8

00* 107* 762.50 '$otat 200 )(000 1) 60200.0 2* 172 +0

0+8 1)+20 51170.00 1)* 1)8( +*

00* 107* 762.50 'P' 1000 21*000 +0 002 +0

02* *(7* 1**12.50 DU'L * 107* 20 21500.00 *0 )(0 70

0+( 1(** 47407.50 11* 1870 +*

00* 108 762.50 Pioneer '2) 20 )(00 8 4400.00 2* 017 +0

0* 107* 7625.00 1+ 1()) 70

00 16602.50 116100.00 *(17

00* 17* 6125.00 100 7*( 70

00* 107* 762.50 2* )17+ +0

2* 000 +0

9**7.50 ).2.

/// 251*5.00 250905.00 170.94

&',L9 !9&'#,&9

Categ lucrarii

""0 0,6 II

60 ".6 II

$5 ",6 I

".5 $,6 II

60 ",6 I

5 0 $6 II

Normaproduct

Consmotorina


13/23

$, ",5 II

5,5 "3 I

"",5 ,5 II

" "5 II

9,0 5,$ III

"3,5 5,0 III

"6 III

5,0 "5 III

6,5 ,0 III

"$ 3,5 III

$,5 ,5 III

"$ ,0 III

50 3,5 III

"0 6,0 III

"$,0 ,3 II

"5,0 3,5 III

3,6 $" II

"0 6,5 II

$6 $.3 II

5 "0 III

5 ,5 II

,5 5,5 III

3,5 "",5 II

5 II

,0 "3,5 III

$,0 $6 III

,0 ",0 III

3,0 " III

3,0 $" III

0,65 "5 III

"0 6,5 II


14/23



( lei) litri ( lei)

20 21 22

294.12 1+ 1.+08 7909.4

60*46.72

549.6 2+ **. 52299.*6

5*. 28 +020 97645.*

4426.*2 +77*08 2*9**5.76

10.20 1+ +880 64254.90

1*9.20

96.79 2+ **. 52417.59

1.0 1+ 1+ 76*.00

01.00 (* 7*2* 40914.50

1215.22 7* 1+12* 4*622.72

10.2 1+ +880 *191.74

940.625 7 1*0* 99.6

55.16 )*0+28 2*769*.2*

526.75 (* 2+((7* 6651.75

2505.6 1+ 1+70) 626*.10

0 1+ 0 0.00

02.5 )(0)1* 12919.*5

0.00

10994.2 155*6 *.0*0(88


15/23


16/23

&F%$%&'TA &$O'O%$A A $#LT#!%% +! # %ntro3ucerea 3atelor lucrarii

1 Suprafata culturii ha4 21*+00 1

2 Productia medie principala kg/ha4 (*0000 2

( Productia medie secundara kg/ha4 (8*000 (

) &onsum total de forta de munca $o4 8278 )

* Salarii lucrari manuale lei4 ()1.*+ *+ &heltuieli cu lucrarile mecanice lei4 (2*18*00 +

7 &heltuieli cu materialele lei4 2*0.0*00 7

8 >ile agregat $a4 170.) 8

. Salariile mecani$atorilor lei4 10..)(2 .

10 &onsum total de motorina litri4 1**8+00 10






1+ &'S @4 (000 1+

17 Aond de sanatate @4 700 1718 &heltuieli de apro6i$ionare @4 1*00 18

1. %"' @4 2)00 1.




17/23

!%A'TA !&$OLTAT &$!eultate otinuteProductia totala principala tone4 7*)+00

Productia totala secundara tone4 8(00+0

&heltuieli cu car:urantii lei4 +8*78)0

Salarii total lei4 (28+0)*+

,mpo$it pe salarii lucrari manuale lei4 *)71(,mpo$it pe salarii salarii mecani$atori lei4 17*.0.

,mpo$ite totale lei4 2(0+22

Aond somaB lei4 1(1))18

Pensii suplimentare lei4 +*720.

&'S lei4 .8*81(7

Aond de sanatate lei4 2(002(2

%a


18/23

$ii la depo$itul in lei


19/23

FisaSuprafata 215 Productia medie principala (000 kg/ha Producti

secundara ((00 kg/ha

W

Denumirea lucrarii Luna/ U! "ol Lucrari manuale Lucrar

decada #orma $o/U %otal &ateg lei/ Salarii 'gregat %ar

$o salari$ $o (lei) ha/a

1 2 ( ) * + 7 8 9 10 11

,-/1 t 122** 011 1()8 ,, )0 59.22 2!2 (*

Descrcat ,& P34 ,-/1 t 122** 011 1()8 ,, )0 59.22

'dm 5i deser6it ,& P34 ,-/1 ha 21*0 00+ 12.0 ,,, )* 5*0.50 !,& 1 (*

'rat 2* cm grpat ,-/1 ha 21* P((0 (*

TOTAL !O"#$T%& '&T&! 9.*6 165*.94

,ncrcat transportat ,& #4 ,"1 t )(00 011 )7( ,, )0 1*9.20 2!2 (*

Descrcat ,& #4 ,"1 t )(00 011 )7( ,, )0 1*9.20

'dm 5i deser6it ,& #4 ,"1 ha 21* 00(( 710 ,, )0 2*.*0 !,& 1 (*

%ransportat apa prep sol ,"1 mii l 1 00. 00. ," *0 4.5 &U) (*

9r:icidat 5i deser6it ,"1 ha 21* 00) 8+0 , (* 01.00 !9%1200 (*

Discuit si preg pat germ ,"1 ha 21* ;DU() (*

,ncrcat transportat sm ,"2 t )(0 011 0)7 ,, )0 1*.920 2!2 (*

Semnat deser6it ,"2 ha 21* 008 1720 ,,, )* 774.000 SP&8 (*

Pr5it mecanic , "1 ha 21* 000 ,,, )* 0.000 &PU (*

Pr it mecanic ,, ",1 ha 21* 000 ,,, )* 0.000 &PU (*

TOTAL T!%&ST!#L %% 42.92 1760.620

ecoltat soia ,-( t +)* 000 ,,, )* 0.000 &1) (*

%ransport :oa:e i


20/23

hnologica a culturii A:;!& ala principala +)* t "2 9&=L%'% !9&'#,&

secundara 70.* t

anice &onsum materiale >ile



12 1 1) 1* 1+ 17 1* 1.

00* 108 762.50 superfosfat (1* +772* 11 74497.5 2* ).0 +0

sare potasica 2** *)82* 11 6007.5

0+8 1)+20 51170.00 1)* 8)* +*

12* 2+. 94062.50 (. **1( +*

14*995.00 14*05.0 +8)8

00* 107* 762.50 '$otat 200 )(000 1) 60200.0 2* 172 +0

0+8 1)+20 51170.00 1)* 1)8( +*

00* 107* 762.50 'P' 1000 21*000 +0 002 +0

02* *(7* 1**12.50 DU'L * 107* 20 21500.00 *0 )(0 70

0+( 1(** 47407.50 11* 1870 +*

00* 108 762.50 Pioneer '2) 20 )(00 8 4400.00 2* 017 +0

0* 107* 7625.00 1+ 1()) 70

0* 107* 7625.00 +* ((08 70

0( +)* 22575.00 12 17.2 70

00 226502.50 116100.00 10)1+

00* 17* 6125.00 100 +)* 70

00* 107* 762.50 2* )17+ +0

2* 000 +0

9**7.50 )821

/// *5*5.00 250905.00 220.*5


21/23



( lei) litri ( lei)

20 21 22

0.00 1+ 1.+08 7*799.22

60*46.72

549.6 2+ **. 52299.*6

5*. 28 +020 97645.*

412.70 +77*08 2*9591.64

10.20 1+ +880 64254.90

1*9.20

96.79 2+ **. 52417.59

1.0 1+ 1+ 76*.00

01.00 (* 7*2* 40914.50

1215.22 7* 1+12* 4*622.72

10.2 1+ +880 *191.74

940.625 7 1*0* 99.6

215.* ) 8+0 9940.*

1254.17 (* 7*2* 2*29.17

7104.71 +11878 51467.*

451.50 (* 22*7* 6576.50

2505.6 1+ 1+70) 626*.10

0 1+ 0 0.00

2957.10 (.27. 12*44.60

0.00

14194.50 16*21.76 +*(.0)0+


22/23

&F%$%&'TA &$O'O%$A A $#LT#!%% A:;!& %ntro3ucerea 3atelor lucrarii

1 Suprafata culturii ha4 21*00 1

2 Productia medie principala kg/ha4 (00000 2

( Productia medie secundara kg/ha4 ((0000 (

) &onsum total de forta de munca $o4 8278 )

* Salarii lucrari manuale lei4 ()1.*+ *

+ &heltuieli cu lucrarile mecanice lei4 (8*(8*00 +7 &heltuieli cu materialele lei4 2*0.0*00 7

8 >ile agregat $a4 2208* 8

. Salariile mecani$atorilor lei4 1)1.)*0 .

10 &onsum total de motorina litri4 1+82180 10






1+ &'S @4 (000 1+

17 Aond de sanatate @4 700 17

18 &heltuieli de apro6i$ionare @4 1*00 181. %"' @4 2)00 1.




23/23

A!%A'TA !&$OLTAT &$!eultate otinuteProductia totala principala tone4 +)*00

Productia totala secundara tone4 70.*0

&heltuieli cu car:urantii lei4 7)01*.2

Salarii total lei4 (8880)*+

,mpo$it pe salarii lucrari manuale lei4 *)71(

,mpo$it pe salarii salarii mecani$atori lei4 227112,mpo$ite totale lei4 28182*

Aond somaB lei4 1***218

Pensii suplimentare lei4 777+0.

&'S lei4 11++)1(7

Aond de sanatate lei4 2721+(2

%a

fisa tehn efic econ

Documents