Академический Документы
Профессиональный Документы
Культура Документы
FUNDO
AIFU
LOTES
N- HAS
: SANTIAGO - PERALVILLO
:
38
: LOTE 3 - San Mario
:
6
1.5
EPOCA DE SIEMBRA :
EPOCA DE COSECHA :
PERIODO
:
SISTEMA DE RIEGO :
Jun-09
Nov-09
5 Meses
Gravedad
RESPONSABLE
ALEJANDRO ROBLES
ASESOR TECNICO
ECOTIPO :
hibrido UTRILLO.
NIVEL TEC :
Medio
Rdto Estimado.
Kg./ 7.5 has
15,000.00
PRECIO EN CHACRA: Por tratar.
AO 2009
RUBROS
UNIDAD
DE
MEDIDA
PRECIO
UNITARIO
$
IMPORTE
$
CANTIDAD
1-COSTOS DIRECTOS
1.1 Preparacion Del Terreno
Aradura
Pasadas/Maquina
Pasada de Grada y Riel.
Horas Maqui/Ha
Nivelacion
Pasadas/Maquina
Surcado
Gln petroleo
Sub- Total
2. INSUMOS
Semilla
kg/ha
Siembra
Jornal
Sub total
3. MANO DE OBRA
Riego machaco
jornal
Despajar y eliminacion de rastrojos
Jornal
Tomear
Jornal
Deshierbo
Jornal
Pasar Lampilla
Jornal
Riego
Jornal
Colocar Tapa Surcos
Jornal
Repique de maleza
Jornal
Limpieza de Acequias de Regadio
Jornal
Control de malezas
Jornal
Control de Plagas y Enfermedades
Jornal
Abonamiento Puya fertilizante sintetico
Jornal
Abonamiento a chorro continuo guano de res
Jornal
Instalacion de Trampas
Jornal
Aplicacin del cebo toxico
Jornal
Instalacion de Cortinas inertes
Jornal
Proporcionar varas para tutores
Jornal
Instalacion de Tutores
Jornal
Recojo de Tutores
Jornal
Guardiania
Jornal
Sub- Total
4. FERTILIZANTES
SINTETICO :
Fosfato di amnico
T.M.
Sulfato de Potasio
T.M.
Sulfato de Amonio
T.M.
Urea
T.M.
Guano de Res
T.M.
Sub -Total
5. AGROQUIMICOS
Metafos
Lt.
Trigrr -foliar
Lt.
Dimetoato
Lt.
Pirinex
Lt.
Power Giser
Lt.
Magic X 70 g
Kg.
Regent
Lt.
Triada agua
Kg
Mol
Lt.
Bb5
Lt.
Triadas in-d x lt.
Lt.
Carbodan
Lt.
Lorox DF
Kg.
Triunfo
Kg.
Powerfol combi
Lt.
Cipermex Super
Lt.
Orthene
kg
Avaunt ( 300 ml )
0.3 lt
Rubigan
Lt.
Roundup
Lt.
Novak
Lt.
Lancer
Lt.
Abamex
Lt.
vidathe
Lt.
19.35
60.00
19.35
3.25
0
0.8
0
2
2.8
0
48
0
6.5
54.5
3.80
9.72
75
8
83
285
77.76
362.76
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
9.72
1
2
1
0
0
13.67
1
3
2
2
30.67
8
0
0.8
0
2
12
3
2
5
89.13
9.72
19.44
9.72
0.00
0.00
132.87
9.72
29.16
19.44
19.44
298.11
77.76
0.00
7.78
0.00
19.44
116.64
29.16
19.44
48.60
866.44
586.60
1066.60
433.33
380.00
30.00
0.200
0.23
0.24
0.033
0
117.32
245.32
104.00
12.67
0.00
479.31
15.48
19.40
8.30
17.70
9.68
17.70
128.00
15.00
8.30
7.00
15.00
21.00
33.33
38.00
22.00
25.10
4.19
46.80
123.00
12.60
60.00
120.90
61.29
30.00
3.2
2.1
0
1.33
5.37
1.68
2.5
49.54
40.74
0.00
23.54
51.98
29.74
320.00
0.00
37.35
71.40
123.00
168.00
30.00
167.20
35.20
50.20
1.40
98.28
123.00
12.60
240.00
0.00
147.10
60.00
4.5
10.2
8.2
8.0
0.9
4.4
1.6
2.0
0.335
2.1
1
1.00
4.00
0
2.4
2.0
Lt.
Kg.
Kg.
Lt.
kg
kilos
9.00
0.83
0.80
73.00
20.96
38.70
3.0
0
0
0
1.0
0.4
27.00
0.00
0.00
0.00
20.96
15.48
1943.70
jornal
Jornal
Jornal
9.72
9.72
9.72
8
4
6
18
77.76
38.88
58.32
174.96
3.87
13.54
2.85
3.25
25.00
6.00
0.23
15.00
2.74
4.40
21.30
2.70
2.50
2.50
0.00
1.07
2.667
14.67
14.67
1.00
5.00
0.00
1.00
100
4.00
0.133
2.4
0
0
0
146.6
4.14
36.11
41.81
47.68
25.00
30.00
0.00
15.00
274.00
17.60
2.83
6.48
6.67
64.93
30.00
602.25
Lt.
Gln
Gln
Gln
Pasadas
Por / ha
kg
Bosque/ha
kg
Unidades
Por / ha
Kg
Gln
Gln
Flete
TOTALES
4483.92
DEPRECIACION
Depreciacin
Por / 7.5 ha
125
$ 100.00
COSTO / Ha
POR/HA
$ 4,583.92
$ 4,583.92
: SANTIAGO - PERALVILLO
AIFU
LOTES
N- HAS
EPOCA DE SIEMBRA :
EPOCA DE COSECHA :
PERIODO
:
SISTEMA DE RIEGO :
38
: LOTE 3
6
- San Mario
1.5
RESPONSABLE
ASESOR TECNICO
RUBROS
Jun-09
Nov-09
5 Meses
Gravedad
ECOTIPO :
NIVEL TEC :
Rdto Estimado.
PRECIO EN CHACRA:
hibrido UTRILLO.
Medio
Kg./ 7.5 has
15,000.00
Por tratar.
ALEJANDRO ROBLES
CESAR ARIAS VICENTE - FARMEX
UNIDAD
DE
MEDIDA
AO 2009
PRECIO
UNITARIO
$
JUNIO
importe
$
cantidad
JULIO
importe
$
cantidad
AGOSTO
importe
$
cantidad
SEPTIEMBRE
importe
$
cantidad
OCTUBRE
importe
$
cantidad
NOVIEMBRE
importe
$
cantidad
CANTIDAD
TOTALES
IMPORTE
$
1-COSTOS DIRECTOS
1.1 Preparacion Del Terreno
Aradura
Pasada de Grada y Riel.
Nivelacion
Surcado
Sub- Total
2. INSUMOS
Semilla
Siembra
Horas Maquina
Horas Maqui/Ha
Pasadas/Maquina
Gln petroleo
kg/ha
Jornal
19.35
19.35
3.80
9.72
0
6.0
0
15
563
60
Sub total
3. MANO DE OBRA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0
6.0
0.0
15.0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.0
0.00
2,137.50
583.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
562.5
60.0
2,137.50
583.20
2,720.70
0.00
0.00
0.00
0.00
0.00
622.5
2,720.70
Riego machaco
jornal
9.72
7.5
72.90
0.00
0.00
0.00
0.00
0.00
7.5
72.90
Jornal
9.72
15.0
145.80
0.00
0.00
0.00
0.00
0.00
15.0
145.80
Tomear
Jornal
9.72
7.5
72.90
0.00
0.00
0.00
0.00
0.00
7.5
72.90
Deshierbo
Jornal
9.72
0.00
0.00
0.00
0.00
0.00
0.00
0.0
0.00
Pasar Lampilla
Jornal
9.72
0.00
0.00
0.00
0.00
0.00
0.00
0.0
Riego
Jornal
9.72
20.0
194.40
72.90
102.5
Jornal
9.72
7.5
72.90
Repique de maleza
Jornal
9.72
Jornal
9.72
7.5
Control de malezas
Jornal
9.72
15.0
Jornal
9.72
30.0
291.60
Jornal
9.72
60.0
583.20
0.00
0.00
0.00
Jornal
9.72
0.00
0.00
0.00
0.00
Instalacion de Trampas
Jornal
9.72
38.88
0.00
19.44
Jornal
9.72
0.00
Jornal
9.72
0.00
Jornal
9.72
Instalacion de Tutores
Jornal
9.72
0.00
Recojo de Tutores
Guardiania
Jornal
Jornal
9.72
9.72
0.00
0.00
20.0
194.40
0.00
0.00
7.5
72.90
72.90
145.80
0.00
4.0
90.0
Sub- Total
4. FERTILIZANTES
SINTETICO :
50.0
194.40
0.00
7.5
72.90
0.00
0.00
7.5
0.00
0.00
50
194.40
486.00
145.80
0.00
0.00
7.5
72.90
7.5
72.90
0.00
22.5
218.70
72.90
0.00
0.00
15.0
145.80
0.00
0.00
0.00
15.0
145.80
97.20
230.0
2,235.60
0.00
0.00
60.0
583.20
0.00
0.00
0.00
0.00
0.00
6.0
58.32
0.00
50
486.00
40
388.80
7.5
0.00
15
10.0
996.30
0.00
0.00
0.00
0.00
0.00
0.00
0.0
0.00
15.0
145.80
0.00
0.00
0.00
0.00
15.0
145.80
0.00
0.00
0.00
0.00
0.00
90.0
874.80
22.5
218.70
0.00
0.00
0.00
0.00
22.5
218.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
145.80
364.50
15.0
37.5
145.80
364.50
115.00
1,117.80
699.84
826.20
607.50
315.90
668.5
6,497.82
874.80
2,566.08
20
486.00
20.0
15
38
Fosfato di amnico
T.M.
586.60
1.500
879.90
0.00
0.00
0.00
0.00
0.00
1.50
879.90
Sulfato de Potasio
T.M.
1066.60
1.125
1,199.93
0.600
639.96
0.00
0.00
0.00
0.00
1.73
1,839.89
Sulfato de Amonio
T.M.
433.33
0.900
390.00
0.900
390.00
0.00
0.00
0.00
0.00
1.80
779.99
Urea
Guano de Res
T.M.
T.M.
380.00
30.00
0.150
57.00
0.00
0.10
38.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.25
0.0
95.00
0.00
1,067.96
0.00
0.00
0.00
0.00
Sub -Total
5. AGROQUIMICOS
2,526.82
3,594.78
Metafos
Lt.
15.48
3.50
54.18
4.5
69.66
4.00
61.92
4.00
61.92
4.00
61.92
61.92
24.0
371.52
Trigrr -foliar
Lt.
19.40
3.00
58.20
3.00
58.20
3.00
58.20
5.0
97.00
1.75
33.95
0.00
15.8
305.55
Lt.
8.30
0.00
0.00
0.00
0.00
0.0
0.00
Lt.
17.70
0.00
88.50
0.00
0.00
10.0
177.00
389.62
Pirinex
0.00
0.00
5.00
88.50
0.00
4.00
0.0
Power Giser
Lt.
9.68
11.25
108.90
11.25
108.90
14.00
135.52
3.75
36.30
0.00
40.3
Magic X 70 g
Kg.
17.70
1.05
18.59
1.05
18.59
3.50
61.95
3.50
61.95
2.00
35.40
0.00
1.50
26.55
12.60
223.02
Lt.
128.00
3.50
448.00
3.50
448.00
3.5
448.00
3.20
409.60
2.50
320.00
2.50
320.00
18.7
2,393.60
Lt.
141.60
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.0
0.00
Lt.
8.30
0.00
11.25
93.38
11.3
93.38
11.25
93.38
0.00
33.750
280.13
Bb5
Lt.
7.00
12.00
84.00
12.00
84.00
15.0
105.00
15.00
105.00
15.00
105.00
7.50
52.50
76.5
535.50
Lt.
15.00
10.0
150.00
10.00
150.00
11.00
165.00
11.00
165.00
11.00
165.00
8.50
127.50
61.5
922.50
Carbodan
Lt.
21.00
7.50
157.50
7.50
157.50
11.3
236.25
11.3
236.25
11.25
236.25
11.25
236.25
60.00
1,260.00
Lorox DF
Kg.
33.33
4.5
149.99
2.25
74.99
0.00
6.8
224.98
Triunfo
Kg.
38.00
5.0
190.00
5.00
190.00
6.0
228.00
6.0
228.00
6.00
228.00
5.00
190.00
33.0
1,254.00
Powerfol combi
Lt.
22.00
4.00
88.00
4.00
88.00
4.0
88.00
0.00
0.00
0.00
12.0
264.00
Cipermex Super
Lt.
25.10
7.50
188.25
7.50
188.25
0.00
0.00
0.00
0.00
15.0
376.50
Orthene
kg
4.19
2.5
10.48
0.00
0.00
0.00
0.00
0.00
2.5
10.48
0.3 lt
46.80
0.00
0.00
2.0
93.60
5.00
234.00
5.00
234.00
175.50
15.8
737.10
Rubigan
Lt.
123.00
1.50
184.50
184.50
1.5
184.50
1.50
184.50
1.50
184.50
0.00
7.5
922.50
Roundup
Lt.
12.60
7.5
94.50
0.00
0.00
0.00
7.5
94.50
Novak
Lt.
60.00
0.00
0.00
10.00
600.00
0.00
30.0
1,800.00
Lancer
Lt.
120.90
Abamex
Lt.
61.29
3.00
183.87
vidathe
Lt.
Lt.
Avaunt
( 300 ml )
1.50
0.00
0.00
0.00
10.0
600.00
0.00
10.00
600.00
183.87
3.0
183.87
0.00
0.00
0.00
0.000
0.00
18.0
1,103.22
0.00
0.00
15.0
450.00
0.00
0.00
22.5
202.50
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
157.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.50
3.0
157.20
116.10
2703.83
2967.89
2852.77
2387.89
1374.09
183.87
3.0
30.00
0.00
15.0
450.00
0.0
0.00
0.0
0.00
9.00
0.00
7.5
67.50
7.5
67.50
7.5
67.50
Kg.
0.83
0.00
0.00
0.00
Kg.
0.80
0.00
0.00
Orius
Lt.
73.00
0.00
0.00
kg
kilos
20.96
38.70
0.00
116.10
0.00
0.00
2285.05
3.0
3.75
183.87
3.0
Sub-Total
6. COSECHA
0.00
0.00
183.87
Hieloxil
Benomex
3.00
0.00
0.00
7.50
0.00
3.00
14,571.51
COSECHA
jornal
9.72
0.00
0.00
0.00
0.00
0.00
60
583.20
60.0
583.20
Jornal
9.72
0.00
0.00
0.00
0.00
0.00
30
291.60
30.0
291.60
Seleccin y clasificacion
Jornal
9.72
0.00
0.00
0.00
0.00
0.00
45
437.40
45.0
437.40
0.00
0.00
0.00
0.00
0.00
1,312.20
135.0
1,312.20
Sub total
7. OTROS
Aceite solo
Lt.
3.87
Aceite 1440
Gln
13.54
0.00
Gasolina 90
Gln
2.85
Petroleo D2
Gln
3.25
Trabajos a Caballo
Pasadas
25.00
Tarifa de Agua
Por / ha
6.00
Afrecho
kg
0.23
0.00
0.00
0.00
Bosque/ha
15.00
0.00
0.00
0.00
Rafia
kg
2.74
750
2,055.00
0.00
Compra de Palos
Unidades
4.40
30
132.00
0.00
Por / ha
21.30
1.0
21.30
Alambre N- 16
Kg
2.70
18
Gln
20.0
270.80
80
260.00
0.00
1.5
5.81
2.0
7.74
0.00
30.96
20.0
270.80
14.25
110.0
313.50
30
97.50
110.0
357.50
0.00
0.00
0.00
0.00
7.5
187.50
45.00
0.00
37.5
225.00
0.00
0.00
0.00
0.0
0.00
112.50
0.00
0.00
7.5
112.50
0.00
0.00
0.00
0.00
750.0
2,055.00
0.00
0.00
0.00
0.00
30.0
132.00
0.00
0.00
0.00
0.00
0.00
1.0
21.30
48.60
0.00
0.00
0.00
0.00
0.00
18.0
48.60
2.50
0.00
0.00
0.00
0.00
0.00
0.00
0.0
50.00
Gln
2.50
0.00
0.00
0.00
0.00
0.00
0.00
0.0
487.00
Flete
0.00
TOTALES
7.5
45.00
7.5
45.00
7.5
45.00
7.50
30.0
8.0
0.00
5.00
45.00
85.50
1.94
0.00
187.50
30.0
0.50
0.00
85.50
7.5
85.50
7.74
0.00
0.00
30.0
2.0
0.00
0.00
Sub -Total
42.75
7.74
0.00
7.5
15.0
2.0
0.00
7.5
0.00
0.00
0.00
0.00
0.00
0.00
2832.70
281.06
138.24
250.74
138.24
113.69
10210.65
5170.64
3805.97
3929.71
3133.63
3115.88
0.0
225.00
4,516.66
1,099.5
$ 33,213.67
DEPRECIACION
Depreciacin
Por / 7.5 ha
125
125
125
125
125
125
125
TOTAL GENERAL
POR/HA
NOTA
: Despues de haber realizado, la Evaluacin Fitosanitario del cultivo de Arveja Utrillo que se ha instalado como Ensayo en el Fundo SANTIAGO con fines de monitorear el comportamiento de la presin de plagas. se ha hecho un ajuste en el costo de produccin / ha ,
y a la vez en el presupuesto general mensualizado en el rubro de agroquimicos, Fertilizantes, Mano de obra para conseguir varas para tutores , Petroleo para traslado de varas y Rafia.
$ 750.00
$ 33,963.67
$ 4,528.49