Professional Documents
Culture Documents
mol
mol
mol
mol
mol
bt
ml
ml
bt
bt
Cant. C. Unit.
1.00
4.24
4.00
4.24
2.00
4.24
2.00
4.24
1.00
4.24
8.00
4.24
2.00
4.24
14.00
4.24
20.00
4.24
2.00
4.24
1.00
4.24
2.00
4.24
TOTAL
4.24
16.96
8.48
8.48
4.24
33.92
8.48
59.36
84.80
8.48
4.24
8.48
250.16
25.47
16.98
8.49
16.98
16.98
49.00
133.90
3.00
2.00
1.00
2.00
2.00
75.00
792.00
125.00
90.52
45.00
1052.52
18.00
8.00
2.00
2.00
Riego pre-siembra
Siembra (semillado)
Aplicacin guano
Aplicacin de fert.
Aplicacin plaguicidas
Aporque
Deshierbe
Aplicacin de Riegos
Cosecha
Seleccin
Embolsado
Manipuleo y cargio
PARCIAL MANO DE OBRA
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
carga
Semilla
Guano
Fertilizantes
Plaguicidas
PARCIAL INSUMOS
carga
t
qq
kg-L
$US
$US
$US
71.83
35.91
107.74
84.89
42.44
127.33
$US/ha
1544.32
1825.09
2525.44
0.00
2525.44
981.12
1016.03
1.64
1.56
TOTAL COSTO
Rendimiento/precio
Rend./precio otros subprod
TOTAL INGRESO
UTILIDAD
Unid.
t/ha
t/ha
US$
3.00
2.00
1.00
2.00
2.00
70.00
16.00
5.00
2.00
2.00
8.00
0.00
8.49
8.49
8.49
8.49
8.49
0.70
49.50
25.00
45.26
22.50
315.68
0.00
US$
B/C
8.49
8.49
8.49
8.49
8.49
0.70
49.50
25.00
45.26
49.50
25.47
16.98
8.49
16.98
16.98
52.50
137.40
891.00
200.00
90.52
99.00
1280.52
Bien trans.
0.00
Mat. local
MO local
4.24
16.96
8.48
8.48
4.24
33.92
8.48
59.36
84.80
8.48
4.24
8.48
0.00
250.16
Bien trans.
0.00
Mat. local
0.00
25.47
16.98
8.49
16.98
16.98
49.00
49.00
0.00
84.90
25.47
16.98
8.49
16.98
16.98
52.50
52.50
792.00
125.00
90.52
45.00
135.52
917.00
198.36
985.78
MO local
4.24
16.96
8.48
8.48
4.24
33.92
8.48
63.60
101.76
16.96
4.24
8.48
279.84
0.00
84.90
891.00
200.00
0.00
90.52
99.00
189.52
1091.00
0.00
360.19
260.17
1,172.83
392.10
Unid.
mol
mol
mol
mol
mol
mol
mol
Siembra (semillado)
Deshierbe
Riego
Cegado
Secado del heno
Transporte al silo
Amontonado (piln o silo)
PARCIAL MANO DE OBRA
jornal
jornal
jornal
jornal
jornal
jornal
jornal
mol
mol
mol
mol
Arada (yunta)
Rastrada o mollido (yunta)
Siembra (yunta)
Transporte
jornal
jornal
jornal
carga
8.49
8.49
8.49
1.40
PARCIAL TRACCIN
ml Semilla
bt
ml
bt
PARCIAL INSUMOS
Gastos generales (5%)
Inters(50% de Gast.grles.)
Sub-total Gastos Grles.
TOTAL COSTO
3.00
1.00
2.00
50.00
8.49
8.49
8.49
1.40
106.94
bolsa
120.00
0.50
60.00
120.94
120.00
0.50
$US
$US
$US
12.80
6.40
19.20
14.35
7.17
21.52
$US/ha
275.18
308.46
UTILIDAD
US$
6.96
10.50
0.00
107.77
0.00
B/C
1131.59
0.00
1131.59
11.00 107.77
0.00
0.00
25.47
8.49
16.98
56.00
25.47
8.49
16.98
70.00
0.00
60.00
60.00
t/ha
t/ha
t/ha
25.47
8.49
16.98
70.00
60.00
Rendimiento/precio
Rend./precio otros subpro
TOTAL INGRESO
25.47
8.49
16.98
56.00
1185.47
0.00
1185.47
856.41
877.01
4.11
3.84
0.00
106.94
0.00
60.00
0.00
120.94
60.00
0.00
60.00
0.00
0.00
60.00
0.00
0.00
64.50
210.68
0.00
64.50
243.96
Semillero
Deshierbe
Cegado
Traslado a hera
Trilla (Caballos)
Venteado
Enbolsado
Manipuleo y cargado
Unid.
jornal
jornal
jornal
jornal
jornal
jornal
jornal
jornal
ml
bt
ml
bt
Arada (yunta)
Rastrada o mollido (yunta)
Siembra (yunta)
Transporte
PARCIAL TRACCIN
jornal
jornal
jornal
carga
Semilla
Herbicidas
@
kg - L
3.00
1.00
2.00
40.00
100.00
1.00
0.00
0.00
4.00
4.00
4.00
0.50
0.45
25.00
0.00
0.00
PARCIAL INSUMOS
Gastos generales (5%)
Inters(50% de Gast.grles.)
Sub-total Gastos Grles.
TOTAL COSTO
103.45
30.00
12.00
4.00
8.00
20.00
44.00
4.00
1.00
2.00
55.00
45.00
25.00
0.00
0.00
70.00
100.00
1.00
0.00
0.00
129.31
4.00
4.00
4.00
0.50
0.45
25.00
0.00
0.00
16.00
4.00
8.00
27.50
55.50
45.00
25.00
0.00
0.00
70.00
$US
$US
$US
10.87
5.44
16.31
12.74
6.37
19.11
$US/ha
233.76
273.92
Rendimiento/precio
Rendto./precio otros subpro
TOTAL INGRESO
t/ha
t/ha
t/ha
UTILIDAD
US$
105.71
95.06
1.45
1.35
TC 1 US$ =
6.96
B/C
1.50 245.99
0.00
0.00
368.99
0.00
368.99
0.00
103.45
0.00
12.00
4.00
8.00
20.00
20.00
0.00
129.31
16.00
4.00
8.00
24.00
27.50
27.50
45.00
0.00
48.38
169.11
45.00
0.00
28.00
45.00
25.00
0.00
25.00
45.00
0.00
25.00
0.00
0.00
25.00
48.38
48.38
137.01
56.44
0.00
0.00