Академический Документы
Профессиональный Документы
Культура Документы
2. TRACCIN
Arado con tractor hora 0.00 12.50 0.00 0.00 12.50 0.00 0.00
Rastrado con tractor hora 0.00 12.50 0.00 0.00 12.50 0.00 0.00
Surcado con yunta jornal 0.00 12.50 0.00 0.00 12.50 0.00
3. INSUMOS
Plantines pt 1333.00 0.62 826.46 1333.00 0.62 826.46
Estircol tn 4.00 50.00 200.00 4.00 50.00 200.00 200.00
Fertilizantes kg 45.00 0.63 28.35 45.00 0.63 28.35 28.35
Pesticida (Ingeo) lts 2.00 43.10 86.20 2.00 43.10 86.20 86.20
Fungicidas lts 80.00 0.71 56.80 80.00 0.71 56.80 56.80
Sub total insumos 1197.81 1197.81 371.35
Fecha
1$us= 6,96 Bs.
20.12 20.12
30.18 30.18
40.24 40.24
40.24 40.24
30.18 30.18
50.30 50.30
20.12 20.12
30.18 30.18
50.30 50.30
30.18 20.12
120.72 150.90
40.24 40.24
503.00 523.12
0.00
0.00
0.00 0.00
0.00 0.00
0.00 0.00 0.00
826.46 826.46
200.00
28.35
86.20
56.80
826.46 0.00 371.35 826.46 0.00
2. TRACCIN
Arada (tractor) hora 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Doble rastra (tractor) hora 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Siembra (tractor) hora 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rayado (tractor) hora 0.00 0.00
Aporque (tractor) hora 0.00 0.00
Otros: hora 0.00 0.00
Sub total traccin 0.00 0.00 0.00
3. INSUMOS
Plantines plt 2700.00 0.75 2025.00 2700.00 0.75 2025.00
Estircol tn 2.00 50.00 100.00 2.00 50.00 100.00 100.00
Fertilizantes kg 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Insecticidas lts 30.00 0.61 18.30 30.00 0.61 18.30 18.30
Fungicidas (Azufre) qq 1.00 40.00 40.00 1.00 40.00 40.00 40.00
Sub total insumos 2183.30 2183.30 158.30
Fecha
1$us= 6,96 Bs.
20.11 20.11
30.17 30.17
40.23 40.23
50.29 50.29
20.11 20.11
40.23 40.23
30.17 30.17
30.17 30.17
50.29 40.23
30.17 20.11
80.46 100.57
40.23 40.23
462.64 462.64
0.00
0.00
0.00
0.00 0.00
0.00 0.00 0.00
2025.00 2025.00
100.00
0.00
18.30
40.00
2025.00 0.00 158.30 2025.00 0.00
2. TRACCIN
Arada (tractor) hora 1.00 12.50 12.50 1.00 12.50 12.50 12.50
Sub total traccin 12.50 12.50 12.50
3. INSUMOS
Semilla Kg 85.00 2.74 232.90 85.00 2.74 232.90
Estircol tn 1.00 50.00 50.00 1.00 50.00 50.00 50.00
Fertilizantes kg 30.00 33.00 990.00 30.00 33.00 990.00 990.00
Insecticidas (sulfiri) lts 2.00 0.70 1.40 2.00 0.70 1.40 1.40
Sub total insumos 1274.30 1274.30 1041.40
Fecha
1$us= 6,96 Bs.
10.06 10.06
10.06 10.06
20.12 20.11
20.12 20.11
20.12 20.11
10.06 10.06
20.12 20.11
10.06 10.06
20.12 20.11
10.06 10.06
50.30 70.40
20.12 40.23
221.32 261.49
12.50
0.00 12.50 0.00
232.90 232.90
50.00
990.00
1.40
232.90 0.00 1041.40 232.90 0.00
2. TRACCIN
Arada (tractor) hora 2.00 12.50 25.00 2.00 12.50 25.00 25.00
Doble rastra (tractor) hora 2.00 12.50 25.00 2.00 12.50 25.00 25.00
Rayado hora 1.00 12.50 12.50 1.00 12.50 12.50 12.50
Otros:(carpida c/cultivadora) hora 0.00 12.50 0.00 0.00 0.00 0.00 0.00
Sub total traccin 62.50 62.50 62.50
3. INSUMOS
Semilla qq 22.00 30.28 666.16 22.00 30.28 666.16 666.16
Estircol tn 1.00 50.00 50.00 1.00 50.00 50.00 50.00
Fertilizantes kg 5.00 43.00 215.00 5.00 43.00 215.00 215.00
Insecticidas (Karate) lts 2.00 14.00 28.00 2.00 14.00 28.00 28.00
Fungicidas kg 0.00 0.00 0.00 0.00 0.00 0.00
Sub total insumos 959.16 959.16 959.16
Fecha
1$us= 6.96 Bs.
10.06 10.06
20.11 20.11
20.11 20.11
20.11 20.11
10.06 10.06
30.17 30.17
40.23 40.23
50.29 60.34
20.11 20.11
70.40 100.57
20.11 20.11
10.06 10.06
321.84 362.07
25.00
25.00
12.50
0.00 0.00
0.00 62.50 0.00
666.16
50.00
215.00
28.00
2. TRACCIN
Arada (tractor) hora 4.00 12.50 50.00 2.00 12.50 25.00 50.00
Doble rastra (tractor) hora 2.00 12.50 25.00 2.00 12.50 25.00 25.00
Rayado hora 4.00 12.50 50.00 1.00 12.50 12.50 50.00
Otros:(carpida c/cultivadora) hora 0.00 12.50 0.00 0.00 12.50 0.00
Sub total traccin 125.00 62.50 125.00
3. INSUMOS
Semilla Kg 2.00 30.00 60.00 2.00 30.00 60.00
Estircol tn 1.00 50.00 50.00 1.00 50.00 50.00
Fertilizantes kg 1.00 40.00 40.00 1.00 40.00 40.00 40.00
Pesticida (Sulfiri) lts 3.00 43.00 129.00 3.00 43.00 129.00 129.00
Fungicidas (Cobrethane) kg 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fecha
1$us= 6,96 Bs.
ATARA, CHIRIMAYA
20.12 20.12
40.24 40.24
10.06 10.06
20.12 20.12
30.18 30.18
40.24 40.24
20.12 20.12
20.12 20.12
30.18 30.18
10.06 10.06
50.30 50.30
30.18 20.12
100.60 150.90
50.30 50.30
472.82 513.06
25.00
25.00
12.50
62.50
60.00 60.00
50.00 50.00
40.00
129.00
0.00
2. TRACCIN
Arada (tractor) hora 0.00 12.50 0.00 0.00 12.50 0.00 0.00 0.00
Doble rastra (tractor) hora 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Siembra (tractor) hora 0.00 12.50 0.00 0.00 12.50 0.00 0.00 0.00
Rayado (tractor) hora 0.00 0.00
Aporque (tractor) hora 0.00 0.00
Otros: hora 0.00 0.00 0.00 0.00
Sub total traccin 0.00 0.00 0.00 0.00 0.00 0.00
3. INSUMOS
Semilla kg 2.00 30.00 60.00 2.00 30.00 60.00 60.00 60.00
Estircol tn 1.00 50.00 50.00 1.00 50.00 50.00 50.00 50.00
Fertilizantes (8-15-15) kg 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pesticida (Vertemix) lts 3.00 43.00 129.00 3.00 43.00 129.00 129.00 129.00
Fungicidas (Sistane) kg 1.00 35.92 35.92 1.00 35.92 35.92 35.92 35.92
Sub total insumos 274.92 274.92 214.92 60.00 0.00 214.92 60.00 0.00
SUB TOTAL 808.10 838.28 214.92 60.00 533.18 214.92 60.00 563.36
Gastos generales (5%) $us 40.40 41.91
4. TOTAL EGRESO $us/Ha 848.50 880.19
2. TRACCIN
Arada (tractor) hora 0.00 12.50 0.00 0.00 12.50
Doble rastra (tractor) hora 0.00 0.00 0.00 0.00 0.00
Siembra (tractor) hora 0.00 12.50 0.00 0.00 12.50
Rayado (tractor) hora 0.00 0.00
Aporque (tractor) hora 0.00 0.00
Otros: hora 0.00 0.00
Sub total traccin 0.00
3. INSUMOS
Semilla kg 2.00 30.00 60.00 2.00 30.00
Estircol tn 1.00 50.00 50.00 1.00 50.00
Fertilizantes (8-15-15) kg 0.00 0.00 0.00 0.00 0.00
Pesticida (Vertemix) lts 3.00 43.00 129.00 3.00 43.00
Fungicidas (Sistane) kg 1.00 35.92 35.92 1.00 35.92
Sub total insumos 274.92
SUB TOTAL 858.40
Gastos generales (5%) $us 42.92
4. TOTAL EGRESO $us/Ha 901.32
6. UTILIDAD 1223.68
Relacin beneficio/costo 2.36
GO SAN JUAN, MATARA, CHIRIMAYA
duccin desglosados (Segn VIPFE) ($US/Ha)
Fecha
1$us= 6,96 Bs.
MATARA, CHIRIMAYA
0.00 0.00
0.00 0.00 0.00 0.00 0.00
2720.00
2720.00
1786.99
2.92
SISTEMA DE RIEGO SAN JUAN, MATARA Y CHIRIMAYA
Costos Estimados de Produccin Desglosados (Segn VIPFE) ($us/ha)
Cultivo: MANZANA (Malus domestica) LA PAZ
Epoca : Verano Municipio: LOAYZA
CON PROYECTO
BIENES MATERIAL M.O. NO
TRANS. LOCAL CAL. RURAL
20.11
0.00
0.00
50.29
100.57
60.34
0.00
0.00
0.00
60.34
40.23
20.11
120.69
60.34
N Has.
Rendimiento Produccin en poca de
Cultivo promedio/a
ton/Ha Ton, siembra
o
Durazno 12 5.8 69.6 Agosto
Arveja 3 1.5 4.5 Junio
Papa 8 5.4 43.2 Mayo
Vid 5 6.4 32 Octubre
Tomate 5 6.4 32 Abril
Repollo 2 2.3 4.6 Julio
Maiz 6 4.2 25.2 Agosto
Manzana 2 2.88 5.76 Septiembre
TOTAL 43 216.86
Semilla Venta
0 90 100.00
10 60 100.00
0 86 100.00
0 85 100.00
0 80 100.00
0 90 100.00
5 65 100.00
0 85 100.00
0 90 100.00
Destino de la Produccin (%)
Semilla Venta
0 90 100.00
10 60 100.00
0 85 100.00
5 65 100.00
0 90 100.00
PRODUCCION AGRICOLA CON Y SIN PROYECTO