gru neirigat 3500TEHNOLOGIA CADRU PENTRU CULTURA: GRAU CONSUMRecolta 2014/ 2015Calculatii pe hectarCod: D.01SistemNeirirgatZona geografica: CampieProductia Principala6500kg/haPotential: MediuProductia Secundara2200 kg/haNr crt.Denumirea lucrriiLUNA CALENDARISTICAUMVolumul lucrriiLUCRRI MECANIZATELUCRRI MANUALEMATERII SI MATERIALETotal cheltuieli tehnologice -mii lei-TractorMaina agricolOre mecaniz.Consum motorin -litri-Tarif lei/UM****Total cheltuieli -lei-ZO nr.Tarif -lei-Total retribuii -lei-Denumirea materialuluiUMCantitatePre unitar -lei-Total cheltuieli -mii lei-0123456789101112131415161718191ncrcat ngrminte chimiceSEPTEMBRIEt0.375TIH4450.0200.0602.701.00.01.02Transport ngr. chimice la 5 kmt/km1.875JD85302RM20.0550.1202.135.90.05.93Alimentat MA 3,5 + jalonatt0.375TIH4450.0200.0602.701.00.145.004.55.54Fertilizat cu ngrminte chimiceha1.000JD8530MA3.50.1500.60018.518.50.0Complex 16/16/16kg sa3002.4720.0738.55Arat la 25 cm + grpat n sol mediuha1.000JD8530PP4-30+GS1.20.20510.500198.3198.30.0198.36Discuit + grpatha1.000JD8530GD3.2+2GCR1.70.3252.40040.340.30.040.37Discuit + grpatOCTOMBRIEha1.000JD8530GD3.2+2GCR1.70.3252.40040.340.30.040.38Pregtit pat germinativha1.000JD8530CPGC40.4704.00060.860.80.060.89tratat samanta+inc si desc saci samantat0.5000.00.06452.7Seedoprid 600 FSl0.6385231.0233.710Transport saci smn la 5 kmt/km1.250JD85302RM20.0370.1633.133.90.03.911Semnat gruha1.000JD8530SUP290.2503.00064.864.80.05452.3Samantakg2702.5675.0742.112Deservit semntoareaha1.0000.1454.54.513TOTAL PRODUCTIE NETERMINATA1.85723.303813.90.314.01626.02453.914Incarcat ingrasaminte chimiceFEBRUARIEt0.400TIH4450.0210.0562.811.10.01.115Transport ingr chimice la 5 Kmt/km2.000JD85302RM20.0590.2603.246.50.06.516Alimentat MA 3,5 + jalonatt0.400TIH4450.0210.0562.811.10.1454.55.617Fertilizat cu ngrminte chimiceha1.000JD8530MA-3,50.2801.20037.637.60.0Azotat amoniukg sa2001.9380.0417.618Transport apa pt erbicidatAPRILIEt0.300JD8530RCU-80.0670.39015.054.70.04.719Pregtit sol pt erbicidat + jalonatmii l0.3000.08453.63.620Erbicidatha1.000L445MET-12000.3080.90030.0230.00.0BUCTRIL UNIVERSALl18383.0113.021Transport apa pt trat fitosanitareIUNIEt0.600JD8530RCU-80.1000.35014.058.40.08.422Pregtit solutie + jalonatmii l0.6000.00.16457.27.223Tratam fitosanitare (80% din supraf)ha1.600JD8530MPSP3x3000.7753.84045.172.20.0OPERAl2.5199497.5575.0DECIS MEGA 50 EWl0.15355.2524Recoltat gruIULIEt3.500C121.19010.150163.5572.30.0572.325Transport recolta la 5 kmt/km17.500JD85302RM20.2501.2761.527.70.027.726Balotat paiet1.200JD8530PPF0.7381.84028.934.50.0Sfoarkg22754.088.527Deservit presa de balotatt1.0000.00.12455.45.428ncrcat baloiAUGUSTt1.2000.00.234510.410.429Transport baloti la 5 kmt/km6.000JD85302RM20.2500.9681.88.80.08.830Descrcat baloit1.2000.15456.76.731Stivuit baloit1.2000.354515.715.732TOTAL AN PLAN4.05921.286890.01.18653.41019.81878.133TOTAL GENERAL5.9244.591703.91.5067.32645.84332.0*Erbicide: BUCTRIL D; DISCOPUR D; CERESTAR 75 W.P.; CERESTAR; RIVAL 75; SECATOR; OLTISAN M; ICEDIN SUPER; SDMA-600 R.V..; ECOPART; PRIMSTAR**Fungicide: PRELUDE SP;RAXIL T 206 GEL; SUMI 8 PUS; TIRACARB 600 SC; TIRADIN 70 PUS; VITAVAX 200 PUS; DITHANE M75; RAXIL 2WS***Insecticide: FASTAC 10 E.C.; CALYPSO 480SC;; CIPERMETRIN 10E.C.; VONDOZEB80PU; FURY 10 E.C.; DECIS 2,5 FLOW; MARSHAL 25 E.C.; SUMIALFA 0.5 ULY; SUMICOMBI****Tarifele / UM sunt mai mari cu 35% in cazul lucrarilor efectuate cu terti (11% profit, 24% TVA)

Denumirea ingrasamantului aplicatcompletati cu datele calculate in tabelel excel de la seminarAici ajustati productiile in functie de conditiile pedoclimatice din ferma voastra sin in functie de tehnologia de cultura utilizataTotalul general de cheltuieli pe hatotal lucrari mecanizateTotal zile/om pe halucrari manualeTarif realist pentru plata lucratorilor !Total general materialeTotal general pentru salarii lucratori