Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Sacha Inchi
Sacha Inchi
COMPONENTES
Unidad
Medida
I. COSTOS DIRECTOS
1.1 Mano de obra
Preparacin de terreno (rozo, tumba, picacheo, quema)
Alineado
Instalacin de tutores (poceado y sembrado)
Colocacin de alambre
Siembra
Resiembra
Desahije
Abonamiento
Deshierbos
Control fitosanitario
Podas
Cosecha
Beneficio (secado y trillado)
1.2 Insumos
Semilla
Gallinaza
1.3 Equipos y materiales diversos
Sinchinas
Alambre
Grapas
Tijreras de podar
Machetes
Cavador
Sacos de polipropileno
Mantas
1.4 Transporte
Flete de insumos
Flete de materiales y equipos
Flete de la cosecha
TOTAL DE COSTOS DIRECTOS
II. COSTOS INDIRECTOS
2.1.- IMPREVISTOS
2.2.- ASISTENCIA TECNICA
2.3.- GASTOS ADMINISTRATIVOS
TOTAL DE COSTOS INDIRECTOS
NIVEL DE FERTILIZACIN
Sg. Analisis
RENDIMIENTO (Tn/ha/ao)
COSTO JORNAL (S/.)
3.5
15
Costo
Unitario
AO 0
Cant.
N.Soles
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
25
4
8
4
8
1
1
7
30
1
3
Kg.
Kg.
2.50
0.08
3
833
Unidad
Kg.
Kg.
Unidad
Unidad
Unidad
Unidad
Unidad
4.50
5.00
6
25.00
8.00
25.00
0.5
35.00
450
35
6
2
2
2
Kg.
250.00
0.05
% C.D.
% C.D.
% C.D.
AO 1
Cant. N.Soles
1,380.00
375.00
60.00
120.00
60.00
120.00
15.00
15.00
105.00
450.00
15.00
45.00
74.14
7.50
66.64
2,422.00
2,025.00
175.00
36.00
50.00
16.00
50.00
1,500.00
COSTO TOTAL
AO 3
Cant. N.Soles
1,290.00
105.00
900.00
15.00
180.00
120.00
180.00
133.28
7
45
1
6
15
12
105.00
675.00
15.00
90.00
225.00
180.00
133.28
12
30
1
4
25
20
1666
133.28
4.00
1666
133.28
12.50
2500
4.00
25
12.50
40
70.00
350.00
100.00
250.00
125.00
100.00
4,226.14
25.00
1,762.28
169.05
126.78
84.52
380.35
70.49
52.87
35.25
158.61
4,606.49
160.00
100.00
1200
60.00
1,595.78
2000
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
COSTO DE PRODUCCION
4,606
1,921
1,739
2,017
2,122
2,318
2,351
500
1,200
2,000
2,500
3,000
3,500
1,000
2,400
4,000
5,000
6,000
7,000
COSTO DE PRODUCCION
4,606
1,921
1,739
2,017
2,122
2,318
2,351
UTILIDAD NETA
-4,606
-921
661
1,984
2,878
3,682
4,649
1.22*
* COK = 11%
COSTO
US $/Ha
1453
20.00
50
100.00 2500
1,850.00
2,016.50
COSTO-BENEFICIO
Rendimiento x precio
12
30
1
4
25
20
200.00 3332
20.00
74.00
55.50
37.00
166.50
1,739.40
ANALISIS ECONOMICO
180.00
450.00
15.00
60.00
375.00
300.00
200.00
AO 5
Cant. N.Soles
1,380.00
250.00
150.00
63.83
47.87
31.92
143.62
1,920.89
AO 4
Cant. N.Soles
1,380.00
7
60
1
12
8
12
500
4
3
2
AO 2
Cant. N.Soles
180.00
450.00
15.00
60.00
375.00
300.00
266.56
1,530.00
12
30
1
4
30
25
266.56 3332
25.00
25.00
60
275.00
150.00
125.00 3000
1,946.56
77.86
58.40
38.93
175.19
2,121.75
AO 6
Cant. N.Soles
180.00
450.00
15.00
60.00
450.00
375.00
266.56
1,530.00
12
30
1
4
30
25
180.00
450.00
15.00
60.00
450.00
375.00
266.56
266.56 3332
30.00
266.56
35.00
30.00
70
300.00
150.00
150.00 3500
2,126.56
85.06
63.80
42.53
191.39
2,317.95
35.00
325.00
150.00
175.00
2,156.56
86.26
64.70
43.13
194.09
2,350.65