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
7/24/2019 Fisa Tehn Efic Econ
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
7/24/2019 Fisa Tehn Efic Econ
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
7/24/2019 Fisa Tehn Efic Econ
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
7/24/2019 Fisa Tehn Efic Econ
5/23
Salarii &onsum Total
-ecani. $.-. motorina lucrari
( lei) litri ( lei)
20 21 22
00.96 1+ 200+) *092.72
62261.76
562.14 2+ *72 5516.14
666.67 28 +1+0 99916.67
4529.76 +.(2+) 296627.2*
105.60 1+ 70)0 65749.20
19.60
9*6.21 2+ *72 566.61
1.0 1+ 1+ *55.50
0*.00 (* 770 41*66.00
124.4* 7* 1+*0 4975.4*
10.56 1+ 70)0 9079.92
962.5 7 1*)0 40254.50
269.2 ) 880 40*69.2
12*. (* 770 24*.
7269.91 +2+10) 59641.7
110*.*0 (* **)) 72.*0
2505.6 1+ 1+70) 655.60
0 1+ 0 0.00
614.40 721)) 15*9.40
0.00
15414.07 2040* ++.8*80*
7/24/2019 Fisa Tehn Efic Econ
6/23
7/24/2019 Fisa Tehn Efic Econ
7/23
&F%$%&'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$area miBloacelor fi
7/24/2019 Fisa Tehn Efic Econ
8/23
& A!%A'TA !&$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
7/24/2019 Fisa Tehn Efic Econ
9/23
$ii la depo$itul in lei
7/24/2019 Fisa Tehn Efic Econ
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
7/24/2019 Fisa Tehn Efic Econ
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
7/24/2019 Fisa Tehn Efic Econ
12/23
hnologica a culturii +!A# $O'S# tala principala 7*2* t "2 9&=L%'% !9&'#,&
secundara 8277* t
canice &onsum materiale >ile
coef de ?a Total !ateriale consum/ %otal Pret Total 'or-a agregat tari -
transform an ( lei) /ha kg lei/kg (lei) agregat -ecan
12 1 1) 1* 1+ 17 1* 1.
00* 108 762.50 superfosfat (1* +772* 11 74497.5 2* ).0 +0
sare potasica 2** *)82* 11 6007.5
0+8 1)+20 51170.00 1)* 8)* +*
12* 2+. 94062.50 (. **1( +*
14*995.00 14*05.0 +8)8
00* 107* 762.50 '$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
7/24/2019 Fisa Tehn Efic Econ
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
7/24/2019 Fisa Tehn Efic Econ
14/23
Salarii &onsum Total
-ecani. $.-. motorina lucrari
( lei) litri ( lei)
20 21 22
294.12 1+ 1.+08 7909.4
60*46.72
549.6 2+ **. 52299.*6
5*. 28 +020 97645.*
4426.*2 +77*08 2*9**5.76
10.20 1+ +880 64254.90
1*9.20
96.79 2+ **. 52417.59
1.0 1+ 1+ 76*.00
01.00 (* 7*2* 40914.50
1215.22 7* 1+12* 4*622.72
10.2 1+ +880 *191.74
940.625 7 1*0* 99.6
55.16 )*0+28 2*769*.2*
526.75 (* 2+((7* 6651.75
2505.6 1+ 1+70) 626*.10
0 1+ 0 0.00
02.5 )(0)1* 12919.*5
0.00
10994.2 155*6 *.0*0(88
7/24/2019 Fisa Tehn Efic Econ
15/23
7/24/2019 Fisa Tehn Efic Econ
16/23
&F%$%&'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
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$area miBloacelor fi
7/24/2019 Fisa Tehn Efic Econ
17/23
!%A'TA !&$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
7/24/2019 Fisa Tehn Efic Econ
18/23
$ii la depo$itul in lei
7/24/2019 Fisa Tehn Efic Econ
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
7/24/2019 Fisa Tehn Efic Econ
20/23
hnologica a culturii A:;!& ala principala +)* t "2 9&=L%'% !9&'#,&
secundara 70.* t
anice &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* 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
7/24/2019 Fisa Tehn Efic Econ
21/23
Salarii &onsum Total
-ecani. $.-. motorina lucrari
( lei) litri ( lei)
20 21 22
0.00 1+ 1.+08 7*799.22
60*46.72
549.6 2+ **. 52299.*6
5*. 28 +020 97645.*
412.70 +77*08 2*9591.64
10.20 1+ +880 64254.90
1*9.20
96.79 2+ **. 52417.59
1.0 1+ 1+ 76*.00
01.00 (* 7*2* 40914.50
1215.22 7* 1+12* 4*622.72
10.2 1+ +880 *191.74
940.625 7 1*0* 99.6
215.* ) 8+0 9940.*
1254.17 (* 7*2* 2*29.17
7104.71 +11878 51467.*
451.50 (* 22*7* 6576.50
2505.6 1+ 1+70) 626*.10
0 1+ 0 0.00
2957.10 (.27. 12*44.60
0.00
14194.50 16*21.76 +*(.0)0+
7/24/2019 Fisa Tehn Efic Econ
22/23
&F%$%&'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
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$atori @4 1+00 1(
1) Aond de somaB @4 )00 1)
1* Pensii suplimentare @4 200 1*
1+ &'S @4 (000 1+
17 Aond de sanatate @4 700 17
18 &heltuieli de apro6i$ionare @4 1*00 181. %"' @4 2)00 1.
20 ,rigatii lei / ha4 000 20
21 'morti$area miBloacelor fi
7/24/2019 Fisa Tehn Efic Econ
23/23
A!%A'TA !&$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