Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Luna/Decada
Suprafaa 6.8 ha
Denumirea lucrrii
0
1 Desfiintarea culturii anterioare
2 Nivelare de intretinere
3 Transport ingrasaminte
4 Aplicat ingrasaminte
28 Irigat
29 Recoltat III + Transport
30 Irigat
31 Recoltat IV + Transport
TOTAL
ha
ha
t
t
ha
ha
ha
m
ha
mii l
ha
mii l
ha
ha
ha
mii l
ha
mii l
ha
mii l
ha
3.4
0.31
0.1
3.2
0.1
23.12
18.7
1.36
21.76
1.36
75
65
75
75
75
t
ha
mii l
t
mii l
t
16.66
33
75
16.66
33
75
Lu
Agregat
Total (Lei)
Categoria de salarizare
UM
Total Z.O.
Norna Z.O./UM
Lucrari manuale
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1734
1215.5
102
0
0
0
1632
102
0
0
0
0
0
0
2475
0
2475
8
MTV-4
NT 3,2 + U 650.
RM-2 + U-650
MA 3,5 + U - 650
PP3-300 + U-650
GD 3,2 + U 650
MMS
SPC 70
CL 2,8
CL 2,8
MC 300 + L-445
MC 300 + L-445
RM-2 + U-650
MA 3,5 + U - 650
RM-2 + U-650
RM-2 + U-650
mii l
t
mii l
t
16.66
33
75
16.66
33
75
0
2475
0
2475
73.75
198.3
665
14685.5
RM-2 + U-650
RM-2 + U-650
0
C : CASTRAVETI DE TOAMNA
10
11
12
320
320
320
320
3.6
6.8
0.25
4.62
0.68
1.23
0.04
0.46
44.2
88.4
1.632
17.68
320
320
320
7.61
4.28
4.08
1.36
0.59
0.75
176.8
51
35.36
320
3.4
0.42
47.6
320
3.4
1.04
27.2
320
2.04
0.56
23.8
320
1.7
0.46
17.68
320
1.7
0.46
17.68
320
320
0.25
4.62
0.054
0.46
2.176
17.68
320
0.25
0.2
3.2
320
0.25
0.2
3.2
Denumire
Total (Lei)
Consum motorin
Consum
Zile agregat
Ha.a.n.
Tarif Ha.a.n.
Lucrari mecanice
13
1152
2176
80
1478.4
0
0
2435.2
1369.6
1305.6
0
0
1088
0
1088
0
652.8
0
0
0
544
0
0
0
0
544
0
80
1478.4
0
0
80
0
80
14
Superfosfat
Azotat de amoniu
Sulfat de potasiu
Banda de picurare
Fitinguri
samanta
Apa
Apa
Infinito 687.5 SC
Decis Mega 50 EW
Apa
Infinito 687.5 SC
Decis Mega 50 EW
Azotat de amoniu
Sulfat de potasiu
Apa
Apa
320
320
5760
0.25
0.25
49.35
0.2
0.2
9.364
3.2
3.2
581.688
0
80
0
80
15792
Apa
Apa
Motorina
0
15
16
Total (Lei)
Kg/Ha
Total Kg
Pret unitar
Consum materiale
17
150
100
75
1020
680
510
2
2
3
14200
142
4
300
96560
965.6
27
2040
0.15
1
170
2.2
200
1360
2.2
0.2
1.4
0.2
250
1.36
9.52
1.36
1700
22
114
200
2.2
0.2
1.4
0.2
1.36
9.52
1.36
22
114
200
100
75
250
680
510
1700
2
3
2
200
1360
18
0
0
0
2040
1360
1530
0
0
0
14484
965.6
4590
4488
0
2992
0
0
0
29.92
1085.28
272
3740
0
29.92
1085.28
272
0
1360
1530
3400
0
2720
0
Total (Lei)
19
1152
2176
80
3518.4
1360
1530
2435.2
1369.6
1305.6
14484
965.6
5678
4488
1088
2992
652.8
1734
1215.5
131.92
1629.28
272
3740
1632
131.92
1629.28
272
80
2838.4
1530
3400
2555
2720
2555
200
1360
200
1360
111857.08
5
869.75
16449.6
2720
0
2720
0
53414
2720
2555
2720
2555
2908
86799.5
Nr. crt.
Indicatori economici
1
Cheltuieli cu lucrarile manuale
2
Cheltuieli cu lucrarile mecanice
3
Cheltuieli cu materialele
4
Cheltuieli totale directe
5
Cheltuieli generale indirecte
6
Cheltuieli comune indirecte
7
Cheltuieli totale indirecte
8
Cheltuieli totale de exploatare
9
Costul de productie
10
Venitul obtinut
11
Profitul brut
12
Impozit pe profit
13
Profit net
14
Rata profitului net
Suma