fisa pb rec manFisa tehnologica a culturiiPORUMB BOABESuprafata1Productia medieprincipala8000kg/haProductia totalaprincipala8tV1 RECOLTAT MANUALsecundara10000kg/hasecundara10tWDenumirea lucrariiLuna/U.M.Vol.Lucrari manualeLucrari mecaniceConsum materialeZileSalariiConsumTotaldecadaNorma zo/UMTotalCateglei/SalariiAgregatTarifcoef. deHaTotalMaterialeconsum/TotalPretTotalNormaagregattarif mmecaniz.C.m.motorinalucrariz.o.salarizz.o.(lei)ha/a.n.transforma.n( lei)/hakglei/kg(lei)agregatmecan( lei)litri( lei)12345678910111213141516171819202122Incrcat, transportat IC (PK)IX/1t0.550.110.06II402.422RM23500.050.117.50superfosfat3003000.9270.00250.02601.321.60.88291.24Descrcat, IC (PK)IX/1t0.550.110.06II402.42sare potasica2502501.1275.00277.42Adm. i deservit IC (PK)IX/1ha1.00.060.06III452.70MIC3500.680.68238.0014.50.04652.472.62.6243.17Arat 25 cm +grpatIX/1ha1PR 33501.251.25437.503.90.266516.672828454.17TOTAL PRODUCTIE NETERM0.187.54693.00545.000.3220.4531.481265.99Incrcat, transportat IC (N)IV-1t0.200.110.02II400.882RM23500.050.0517.50Azotat2002001.4280.00250.01600.481.60.32298.86Descrcat, IC (N)IV-1t0.200.110.02II400.880.88Adm. i deservit IC (N)IV-1ha10.0330.03II401.32MIC3500.680.68238.0014.50.07654.482.62.6243.80Transportat apa prep. sol.IV-1mii l10.090.09IV504.5RCU-43500.050.0517.50APA10001000600.02601.01.61.623.00Erbicidat i deservitIV-1ha10.040.04I351.40MET12003500.250.2587.50DUAL5520100.00500.02701.403.53.5190.30Discuit si preg. pat germ.IV-1ha1GDG3500.630.6220.5011.50.09655.657.57.5226.15Incrcat, transportat sm.IV-2t0.020.10.00II400.0802RM23500.050.117.50Pioneer A2420208160.00250.00600.051.60.032177.63Semnat +deservitIV-2ha10.080.08III453.60SPC-83500.50.5175.00160.06704.37577182.98Prit mecanic I si manual IV-1ha12.782.78III45125.10CPU3500.50.5175.006.50.157010.7744310.87Prit mecanic II si manual IIVI-1ha13.033.03III45136.35CPU3500.30.3105.00120.08705.833.53.5247.18TOTAL TRIMESTRUL II6.10274.1100.01053.50540.000.5034.0430.051901.65Recoltat porumbIX-3t80.745.92III45266.4000.00.001000.08705.600272.00Incrcat transportat rec. princ.IX-3t80.221.76II4070.402RM23500.050.0517.50250.326019.21.612.8107.10Tiat, fcut snopi trans COCENIIX-3t100.252.50III45112.502RM23500.050.0517.50sirma4405200.00250.4060241.616354.00Cladit sira de coceniIx -3t10.60.252.65III45119.25TOTAL AN CURENT10.18449.30035.000.8048.8028.8533.100.00TOTAL GENERAL16.46730.955.11781.51085.01.62103.390.33700.74salarii lucrari manuale lei / zosalarii mecanizatori lei / zacategoria I35categoria I60categoria II40categoria II65categoria III45categoria III70categoria IV50DATE DE CALCUL PENTRU LUCRARILE MECANICELUCRAREAU.M.Coef transfNorma productCons motorinaCateg lucrariincarcat gunoi de grajd IPG0,5t0,031100,6IITransport i administrat g.d.g.t0,05601.6IItransport ngrminte chimice, semine, produse denset0,05251,6IAdministrat ingr. chimiceha0.6814.52,6IITransport apmiil0,05601,6IArat la 18-20 cm + grpatha1,125,026IIArat la 23-25 cmha1.253,928IIArat 25-28 cmha1,623,733.3IIIArat n vie PCV-1,8ha13,516IIArat n livadha1.252,818,5IINivelat terenulha15,513IDiscuitha0,6311,57,5IICultivaie totalha0,351415IIModelat terenulha0,69,05,2IIISemnat cereale pioaseha0,413,55,0IIISemnat pritoare la 70 cmha0,5167IIIPlantat cartofha1,05,015IIIPrit I mecanic 70 cmha0,56,54,0IIIPrit II mecanic 70 cmha0,3123,5IIIStropit n vieha1,42,58,5IIIStropit n livadha1,46124,0IIIErbicidare totalha0,25503,5IIIBilonat cartofha0,45106,0IIIDeschis rigole pentru irigatha0,4212,04,3IIRecoltat cereale pioaset0,3215,03,5IIIRecoltat mazreha1,43,621IIRecoltat din brazdha0,53106,5IIBalotat paiet0,2262.3IIDizlocat rdcinoaseha1510IIIDiscuit n vieha0,758,5IIStropit n vieha0,84,55,5IIIStropit de mbiere n livadha0,43,511,5IIStropit de mbiere n livadaha0,475IIRecoltat cartofi cu vreji nedespriniha1,44,013,5IIIScos cartofi MSC1ha2,72,026IIIRecoltat cartofi cu vreji despriniha1,244,014,0IIIDecoletat E - 735ha1,63,017IIIScos sfeclha1,63,021IIIPlantat rsad pe 2 rnduriha5,40,6515IIIDistrus vreji de cartof MTV-4hao,53106,5II

stejarel:se vor scrie datele din normativul de lucrari manuale din ultima coloana zo/UMstejarel:pretul se va inregista o singura data si anume la incarcarea in mijlocul de transportGuest:3246Guest:3172Guest:3246Guest:3170Guest:2744Guest:3156Guest:3249Guest:3161Guest:92Guest:93Guest:370Guest:3262BREZULEANU:376BREZULEANU:379

fisa pb rec mecFisa tehnologica a culturiiSOIASuprafata1Productia medieprincipala3500kg/haProductia totalaprincipala3.5tV2 RECOLTAT MECANICsecundara2200kg/hasecundara2.2tWDenumirea lucrariiLuna/U.M.Vol.Lucrari manualeLucrari mecaniceConsum materialeZileSalariiConsumTotaldecadaNorma zo/UMTotalCateglei/SalariiAgregatTarifcoef. deHaTotalMaterialeconsum/TotalPretTotalNormaagregattarif mmecaniz.C.m.motorinalucrariz.o.salarizz.o.(lei)ha/a.n.transforma.n( lei)/hakglei/kg(lei)agregatmecan( lei)litri( lei)12345678910111213141516171819202122Incrcat, transportat IC (PK)IV/2t0.30.110.03II401.32remorca3500.050.117.50superfosfat1501501150.00250.01600.721.60.48169.54Descrcat, IC (PK)IV/2t0.30.110.03II401.32sare potasica1500.001.32Adm. i deservit IC (PK)IV/2ha1.00.060.06III452.70mas.adm.ingr3500.680.68238.0014.50.02651.342.6242.04Arat 25 cm +grpatIV/2ha1P3+1+G3501.251.25437.503.90.266516.6730454.17TOTAL PRODUCTIE NETERM0.135.34693.00150.000.2918.7333.08867.07Incrcat, transportat IC (N)IV/2t0.100.110.01II400.44remorca3500.050.0517.50Azotat1001001.2120.00250.00600.241.60.16138.18Descrcat, IC (N)IV/2t0.100.110.01II400.44Nitrofosfat80801.296.0096.44Adm. i deservit IC (N)IV/2ha10.0330.03II401.32MAI3500.680.68238.0014.50.07654.482.62.6243.80Transportat apa prep. sol.IV/2mii l10.090.09IV504.5cisterna3500.050.0517.50APA1000100000.00600.02601.01.61.623.00Erbicidat i deservitIV/2ha10.040.04I351.40ME3500.250.2587.50DUAL1.21.290108.00500.02701.403.53.5198.30Discuit si preg. pat germ.IV/2ha1combinator3500.630.6220.5011.50.09655.650226.15Incrcat, transportat sm.IV/3t0.060.10.01II400.240remorca3500.050.117.50Pioneer A2460602.5150.00250.00600.141.60.096167.88Semnat +deservitIV/3ha10.080.08III453.600semanatoare3500.50.5175.00160.06704.37577182.98Prit mecanic I si manual IV/2ha12.782.78III45125.100cultivator3500.50.5175.006.50.157010.7744310.87Prit mecanic II si manual IIVI-1ha13.033.03III45136.350cultivator3500.30.3105.00120.08705.833.53.5247.18TOTAL TRIMESTRUL II6.08273.3900.01053.50474.000.5033.9022.461834.79Recoltat porumbIX-3t70.745.18III70362.600combina3500.53185.5185.50700070001000.07704.906.545.5553.00Transport boabeIX-3t70.221.540.000remorca3500.050.0517.5070007000250.286016.81.611.234.30balotare coceniIX-3t3412.00III40480.000balotiera3500.30.30105.0030003000250.12607.22.36.9592.20TOTAL AN CURENT18.72842.600308.000.4728.9063.61179.500.00TOTAL GENERAL24.931121.330190.82054.50624.001.2681.53119.1363881.36salarii lucrari manuale lei / zosalarii mecanizatori lei / zacategoria I35categoria I60categoria II40categoria II65categoria III45categoria III70categoria IV50DATE DE CALCUL PENTRU LUCRARILE MECANICELUCRAREAU.M.Coef transfNorma productCons motorinaCateg lucrariincarcat gunoi de grajd IPG0,5t0,031100,6IITransport i administrat g.d.g.t0,05601.6IItransport ngrminte chimice, semine, produse denset0,05251,6IAdministrat ingr. chimiceha0.6814.52,6IITransport apmiil0,05601,6IArat la 18-20 cm + grpatha1,125,026IIArat la 23-25 cmha1.253,928IIArat 25-28 cmha1,623,733.3IIIArat n vie PCV-1,8ha13,516IIArat n livadha1.252,818,5IINivelat terenulha15,513IDiscuitha0,6311,57,5IICultivaie totalha0,351415IIModelat terenulha0,69,05,2IIISemnat cereale pioaseha0,413,55,0IIISemnat pritoare la 70 cmha0,5167IIIPlantat cartofha1,05,015IIIPrit I mecanic 70 cmha0,56,54,0IIIPrit II mecanic 70 cmha0,3123,5IIIStropit n vieha1,42,58,5IIIStropit n livadha1,46124,0IIIErbicidare totalha0,25503,5IIIBilonat cartofha0,45106,0IIIDeschis rigole pentru irigatha0,4212,04,3IIRecoltat cereale pioaset0,3215,03,5IIIRecoltat mazreha1,43,621IIRecoltat din brazdha0,53106,5IIBalotat paiet0,2262.3IIDizlocat rdcinoaseha1510IIIDiscuit n vieha0,758,5IIStropit n vieha0,84,55,5IIIStropit de mbiere n livadha0,43,511,5IIStropit de mbiere n livadaha0,475IIRecoltat cartofi cu vreji nedespriniha1,44,013,5IIIScos cartofi MSC1ha2,72,026IIIRecoltat cartofi cu vreji despriniha1,244,014,0IIIDecoletat E - 735ha1,63,017IIIScos sfeclha1,63,021IIIPlantat rsad pe 2 rnduriha5,40,6515IIIDistrus vreji de cartof MTV-4hao,53106,5II

stejarel:se vor scrie datele din normativul de lucrari manuale din ultima coloana zo/UMGuest:3246stejarel:pretul se va inregista o singura data si anume la incarcarea in mijlocul de transportGuest:3172Guest:3246Guest:3170Guest:2744Guest:3156Guest:3249Guest:3161Guest:92Guest:93Guest:370Guest:3262BREZULEANU:376

efic ec rec manEFICIENTA ECONOMICA A CULTURII PORUMB BOABE , VARIANTA RECOLTAT MANUALIntroducerea datelor lucrariiRezultate obtinute1Suprafata culturii (ha)1.001Productia totala principala (tone)8.002Productia medie principala (kg/ha)8000.002Productia totala secundara (tone)10.003Productia medie secundara (kg/ha)10000.003Cheltuieli cu carburantii (lei)541.804Consum total de forta de munca (z.o.)16.464Salarii total (lei)730.955Salarii lucrari manuale (lei)730.955Impozit pe salarii lucrari manuale (lei)116.956Cheltuieli cu lucrarile mecanice (lei)1781.506Impozit pe salarii salarii mecanizatori (lei)16.537Cheltuieli cu materialele (lei)1085.007Impozite totale (lei)133.488Zile agregat (z.a.)1.628Fond somaj (lei)40.209Salariile mecanizatorilor (lei)103.309Pensii suplimentare (lei)21.9310Consum total de motorina (litri)90.3010C.A.S. (lei)80.4011Pretul combustibilului (lei/l)6.0011Fond de sanatate (lei)51.1712Cota de impozitare a fondului de salarii lucrari manuale (%)16.0012Taxe total (lei)327.1813Cota de impozitare a fondului de salarii mecanizatori (%)16.0013Cheltuieli de aprovizionare (lei)54.2514Fond de somaj (%)5.5014T.V.A. (lei)260.4015Pensii suplimentare (%)3.0015Amortizarea mijloacelor fixe (lei)2000.0016C.A.S. (%)11.0016Total cheltuieli directe (lei)6884.3817Fond de sanatate (%)7.0017Alte cheltuieli directe (lei)344.2218Cheltuieli de aprovizionare (%)5.0018Cheltuieli comune (lei)344.2219T.V.A. (%)24.0019Cheltuieli generale (lei)688.4420Irigatii ( lei / ha)0.0020Total cheltuieli indirecte (lei)1032.6621Amortizarea mijloacelor fixe ( lei / ha)2000.0021Total cheltuieli de exploatare (lei)8261.2622Pretul de vanzare a productiei principale (lei/kg)1.1022Venituri din productia principala (lei)8800.0023Pretul de vanzare a productiei secundare (lei/kg)0.1523Venituri din productia secundara (lei)1500.0024Cota de cheltuieli comune (%)5.0024Venituri totale (lei)10300.0025Cota de cheltuieli generale (%)10.0025Costul de productie (lei/t)1.0326Cota de impozit pe profitul realizat (%)16.0026Profit brut total (lei)2038.7427Cota de alte cheltuieli directe (%)5.0027Impozit pe profit (lei)326.2028Profitul net (lei)1712.5429Profitul net (lei/t)214.0730Profitul la unitatea de suprafata (lei/ha)1712.5431Rata profitului net (%)20.7332Productivitatea muncii (lei/z.o.)625.7633Productivitatea muncii (z.o./kg)0.002

efic ec rec mecEFICIENTA ECONOMICA A CULTURII PORUMB BOABE , VARIANTA RECOLTAT MECIntroducerea datelor lucrariiRezultate obtinute1Suprafata culturii (ha)1Productia totala principala (tone)0.002Productia medie principala (kg/ha)2Productia totala secundara (tone)0.003Productia medie secundara (kg/ha)3Cheltuieli cu carburantii (lei)0.004Consum total de forta de munca (z.o.)4Salarii total (lei)0.005Salarii lucrari manuale (lei)5Impozit pe salarii lucrari manuale (lei)0.006Cheltuieli cu lucrarile mecanice (lei)6Impozit pe salarii salarii mecanizatori (lei)0.007Cheltuieli cu materialele (lei)7Impozite totale (lei)0.008Zile agregat (z.a.)8Fond somaj (lei)0.009Salariile mecanizatorilor (lei)9Pensii suplimentare (lei)0.0010Consum total de motorina (litri)10C.A.S. (lei)0.0011Pretul combustibilului (lei/l)11Fond de sanatate (lei)0.0012Cota de impozitare a fondului de salarii lucrari manuale (%)12Taxe total (lei)0.0013Cota de impozitare a fondului de salarii mecanizatori (%)13Cheltuieli de aprovizionare (lei)0.0014Fond de somaj (%)14T.V.A. (lei)0.0015Pensii suplimentare (%)15Amortizarea mijloacelor fixe (lei)0.0016C.A.S. (%)16Total cheltuieli directe (lei)0.0017Fond de sanatate (%)17Alte cheltuieli directe (lei)0.0018Cheltuieli de aprovizionare (%)18Cheltuieli comune (lei)0.0019T.V.A. (%)19Cheltuieli generale (lei)0.0020Irigatii ( lei / ha)20Total cheltuieli indirecte (lei)0.0021Amortizarea mijloacelor fixe ( lei / ha)21Total cheltuieli de exploatare (lei)0.0022Pretul de vanzare a productiei principale (lei/kg)22Venituri din productia principala (lei)0.0023Pretul de vanzare a productiei secundare (lei/kg)23Venituri din productia secundara (lei)0.0024Cota de cheltuieli comune (%)24Venituri totale (lei)0.0025Cota de cheltuieli generale (%)25Costul de productie (lei/t)0.0026Cota de impozit pe profitul realizat (%)26Profit brut total (lei)0.0027Cota de alte cheltuieli directe (%)27Impozit pe profit (lei)0.0028Profitul net (lei)0.0029Profitul net (lei/t)0.0030Profitul la unitatea de suprafata (lei/ha)0.0031Rata profitului net (%)0.0032Productivitatea muncii (lei/z.o.)0.0033Productivitatea muncii (z.o./kg)0.000