Descripcin: Maquinaria y equipo

Fecha de Ad
1/1/2016
Inicio de la
1/1/2016
Valor de Act
11,000.00
Valor de De
2,000.00
Depreciaci 10.00%
ANUAL
Vida Util
10
AOS

PERIODO
0
1
2
3
4
5
6
7
8
9
10

CUADRO
COSTO
DEPRECIAB
LE
S/. 9,000.00
S/. 9,000.00
S/. 9,000.00
S/. 9,000.00
S/. 9,000.00
S/. 9,000.00
S/. 9,000.00
S/. 9,000.00
S/. 9,000.00
S/. 9,000.00

Molino 7.5 HP

DE DEPRECIACION POR AOS

DEPRECIACION
TASA %
0.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

PERIODO ACUMULADA
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00
900.00

Descripcin: Maquinaria y equipo

Fecha de Ad
1/1/2016
Inicio de la
1/1/2016
Valor de Act
500.00
Valor de De
50.00
Depreciaci 20.00%
ANUAL
Vida Util
10
AOS

PERIODO
0
1
2
3
4
5

CUADRO
COSTO
DEPRECIAB
LE
S/. 450.00
S/. 450.00
S/. 450.00
S/. 450.00
S/. 450.00
S/. 450.00

S/. 900.00
S/. 1,800.00
S/. 2,700.00
S/. 3,600.00
S/. 4,500.00
S/. 5,400.00
S/. 6,300.00
S/. 7,200.00
S/. 8,100.00
S/. 9,000.00

selladora industrial

DE DEPRECIACION POR AOS

DEPRECIACION
TASA %
0.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%

PERIODO ACUMULADA
S/.
S/.
S/.
S/.
S/.
S/.

90.00
90.00
90.00
90.00
90.00
90.00

S/. 90.00
S/. 180.00
S/. 270.00
S/. 360.00
S/. 450.00
S/. 540.00

S/. 450.00

20.00%

S/. 90.00

Descripcin: Maquinaria y equipo

Fecha de Ad
1/1/2016
Inicio de la
1/1/2016
Valor de Act
300.00
Valor de De
Depreciaci 10.00%
ANUAL
Vida Util
10
AOS

PERIODO
0
1
2
3
4
5
6
7
8
9
10

CUADRO
COSTO
DEPRECIAB
LE
S/. 300.00
S/. 300.00
S/. 300.00
S/. 300.00
S/. 300.00
S/. 300.00
S/. 300.00
S/. 300.00
S/. 300.00
S/. 300.00

PERIODO
0
1
2

balanza de 10 kg

DE DEPRECIACION POR AOS

DEPRECIACION
TASA %
0.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

Descripcin: Maquinaria y equipo

Fecha de Ad
1/1/2016
Inicio de la
1/1/2016
Valor de Act
3,000.00
Valor de De
Depreciaci
4.00%
ANUAL
Vida Util
25
AOS

CUADRO
COSTO
DEPRECIAB
LE
3,000.00
3,000.00

S/. 630.00

PERIODO ACUMULADA
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00

S/. 30.00
S/. 60.00
S/. 90.00
S/. 120.00
S/. 150.00
S/. 180.00
S/. 210.00
S/. 240.00
S/. 270.00
S/. 300.00

Implementacin del local

DE DEPRECIACION POR AOS

DEPRECIACION
TASA %
0.00%
4.00%
4.00%

PERIODO ACUMULADA
120.00
120.00

120.00
240.00

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00

4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%
4.00%

120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00
120.00

360.00
480.00
600.00
720.00
840.00
960.00
1,080.00
1,200.00
1,320.00
1,440.00
1,560.00
1,680.00
1,800.00
1,920.00
2,040.00
2,160.00
2,280.00
2,400.00
2,520.00
2,640.00
2,760.00
2,880.00
3,000.00

Descripcin:
Fecha de Ad
Inicio de la
Valor de Act
Valor de De
Depreciaci
Vida Util

no 7.5 HP

AOS
VALOR EN LIBROS
S/. 10,100.00
S/. 9,200.00
S/. 8,300.00
S/. 7,400.00
S/. 6,500.00
S/. 5,600.00
S/. 4,700.00
S/. 3,800.00
S/. 2,900.00
S/. 2,000.00

PERIODO
0
1
2
3
4
5
6
7
8
9
10

Descripcin:
Fecha de Ad
Inicio de la
Valor de Act
Valor de De
Depreciaci
Vida Util

ra industrial

AOS
VALOR EN LIBROS
S/. 410.00
S/. 320.00
S/. 230.00
S/. 140.00
S/. 50.00
-S/. 40.00

PERIODO
0
1
2
3
4
5
6

Maquinaria y equipo
1/1/2016
1/1/2016
6,500.00
1,000.00
10.00%
ANUAL
10
AOS

Desgranadora

CUADRO DE DEPRECIACION POR AOS

DEPRECIACION
COSTO
DEPRECIABLE
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00

TASA %
0.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

PERIODO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

550.00
550.00
550.00
550.00
550.00
550.00
550.00
550.00
550.00
550.00

Maquinaria y equipo
1/1/2016
1/1/2016
500.00
100.00
10.00%
ANUAL
10
AOS

balanza electroni

CUADRO DE DEPRECIACION POR AOS

DEPRECIACION
COSTO
DEPRECIABLE
S/. 400.00
S/. 400.00
S/. 400.00
S/. 400.00
S/. 400.00
S/. 400.00

TASA %
0.00%
10.00%
10.00%
10.00%
10.00%
10.00%
10.00%

PERIODO
S/.
S/.
S/.
S/.
S/.
S/.

40.00
40.00
40.00
40.00
40.00
40.00

-S/. 130.00

7
8
9
10

Descripcin:
Fecha de Ad
Inicio de la
Valor de Act
Valor de De
Depreciaci
Vida Util

za de 10 kg

AOS
VALOR EN LIBROS
S/. 270.00
S/. 240.00
S/. 210.00
S/. 180.00
S/. 150.00
S/. 120.00
S/. 90.00
S/. 60.00
S/. 30.00
S/. 0.00

acin del local

AOS
VALOR EN LIBROS
2,880.00
2,760.00

PERIODO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27

S/.
S/.
S/.
S/.

400.00
400.00
400.00
400.00

10.00%
10.00%
10.00%
10.00%

S/.
S/.
S/.
S/.

Maquinaria y equipo
1/1/2016
1/1/2016
1,500.00
500.00
2.00%
ANUAL
75
AOS

40.00
40.00
40.00
40.00

mesa de acero in

CUADRO DE DEPRECIACION POR AOS

DEPRECIACION
COSTO
DEPRECIABLE
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,000.00

TASA %
0.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%

PERIODO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00

2,640.00
2,520.00
2,400.00
2,280.00
2,160.00
2,040.00
1,920.00
1,800.00
1,680.00
1,560.00
1,440.00
1,320.00
1,200.00
1,080.00
960.00
840.00
720.00
600.00
480.00
360.00
240.00
120.00
-

28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00

2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00

73
74
75

Descripcin:
Fecha de Ad
Inicio de la
Valor de Act
Valor de De
Depreciaci
Vida Util

S/. 1,000.00
S/. 1,000.00
S/. 1,000.00

2.00%
2.00%
2.00%

Maquinaria y equipo
1/1/2016
1/1/2016
8,000.00
2.00%
ANUAL
50
AOS

S/. 20.00
S/. 20.00
S/. 20.00

Materiales de Construc
enchapado, sistema el
higinico, lavade

PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

CUADRO DE DEPRECIACION POR AOS

DEPRECIACION
COSTO
DEPRECIABLE
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00
S/. 8,000.00

TASA %
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%

PERIODO
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00
S/. 160.00

42
43
44
45
46
47
48
49
50

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

8,000.00
8,000.00
8,000.00
8,000.00
8,000.00
8,000.00
8,000.00
8,000.00
8,000.00

2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

160.00
160.00
160.00
160.00
160.00
160.00
160.00
160.00
160.00

Desgranadora de maz
costo de
depreciacion
anual

ACION POR AOS

ECIACION
ACUMULADA

VALOR EN LIBROS

S/. 550.00
S/. 1,100.00
S/. 1,650.00
S/. 2,200.00
S/. 2,750.00
S/. 3,300.00
S/. 3,850.00
S/. 4,400.00
S/. 4,950.00
S/. 5,500.00

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

5,950.00
5,400.00 inversion en el
4,850.00 5 ao selladora
4,300.00
3,750.00
3,200.00
2,650.00
2,100.00
1,550.00
1,000.00

balanza electronica 500kg

ACION POR AOS

ECIACION
ACUMULADA

mensual
S/. 1,750.00 145.833333

VALOR EN LIBROS

S/. 40.00
S/. 80.00
S/. 120.00
S/. 160.00
S/. 200.00
S/. 240.00

S/.
S/.
S/.
S/.
S/.
S/.

460.00
420.00
380.00
340.00
300.00
260.00

500.00

S/.
S/.
S/.
S/.

280.00
320.00
360.00
400.00

S/.
S/.
S/.
S/.

220.00
180.00
140.00
100.00

mesa de acero inoxidable

ACION POR AOS

ECIACION
ACUMULADA

VALOR EN LIBROS

S/. 20.00
S/. 40.00
S/. 60.00
S/. 80.00
S/. 100.00
S/. 120.00
S/. 140.00
S/. 160.00
S/. 180.00
S/. 200.00
S/. 220.00
S/. 240.00
S/. 260.00
S/. 280.00
S/. 300.00
S/. 320.00
S/. 340.00
S/. 360.00
S/. 380.00
S/. 400.00
S/. 420.00
S/. 440.00
S/. 460.00
S/. 480.00
S/. 500.00
S/. 520.00
S/. 540.00

S/. 1,480.00
S/. 1,460.00
S/. 1,440.00
S/. 1,420.00
S/. 1,400.00
S/. 1,380.00
S/. 1,360.00
S/. 1,340.00
S/. 1,320.00
S/. 1,300.00
S/. 1,280.00
S/. 1,260.00
S/. 1,240.00
S/. 1,220.00
S/. 1,200.00
S/. 1,180.00
S/. 1,160.00
S/. 1,140.00
S/. 1,120.00
S/. 1,100.00
S/. 1,080.00
S/. 1,060.00
S/. 1,040.00
S/. 1,020.00
S/. 1,000.00
S/. 980.00
S/. 960.00

S/. 560.00
S/. 580.00
S/. 600.00
S/. 620.00
S/. 640.00
S/. 660.00
S/. 680.00
S/. 700.00
S/. 720.00
S/. 740.00
S/. 760.00
S/. 780.00
S/. 800.00
S/. 820.00
S/. 840.00
S/. 860.00
S/. 880.00
S/. 900.00
S/. 920.00
S/. 940.00
S/. 960.00
S/. 980.00
S/. 1,000.00
S/. 1,020.00
S/. 1,040.00
S/. 1,060.00
S/. 1,080.00
S/. 1,100.00
S/. 1,120.00
S/. 1,140.00
S/. 1,160.00
S/. 1,180.00
S/. 1,200.00
S/. 1,220.00
S/. 1,240.00
S/. 1,260.00
S/. 1,280.00
S/. 1,300.00
S/. 1,320.00
S/. 1,340.00
S/. 1,360.00
S/. 1,380.00
S/. 1,400.00
S/. 1,420.00
S/. 1,440.00

S/. 940.00
S/. 920.00
S/. 900.00
S/. 880.00
S/. 860.00
S/. 840.00
S/. 820.00
S/. 800.00
S/. 780.00
S/. 760.00
S/. 740.00
S/. 720.00
S/. 700.00
S/. 680.00
S/. 660.00
S/. 640.00
S/. 620.00
S/. 600.00
S/. 580.00
S/. 560.00
S/. 540.00
S/. 520.00
S/. 500.00
S/. 480.00
S/. 460.00
S/. 440.00
S/. 420.00
S/. 400.00
S/. 380.00
S/. 360.00
S/. 340.00
S/. 320.00
S/. 300.00
S/. 280.00
S/. 260.00
S/. 240.00
S/. 220.00
S/. 200.00
S/. 180.00
S/. 160.00
S/. 140.00
S/. 120.00
S/. 100.00
S/. 80.00
S/. 60.00

S/. 1,460.00
S/. 1,480.00
S/. 1,500.00

S/. 40.00
S/. 20.00
S/. 0.00

Materiales de Construccin (Tarrajeo,

chapado, sistema elctrico, servicios
higinico, lavadero, etc.)

ACION POR AOS

ECIACION

VALOR EN LIBROS
ACUMULADA
S/. 160.00
S/. 7,840.00
S/. 320.00
S/. 7,680.00
S/. 480.00
S/. 7,520.00
S/. 640.00
S/. 7,360.00
S/. 800.00
S/. 7,200.00
S/. 960.00
S/. 7,040.00
S/. 1,120.00
S/. 6,880.00
S/. 1,280.00
S/. 6,720.00
S/. 1,440.00
S/. 6,560.00
S/. 1,600.00
S/. 6,400.00
S/. 1,760.00
S/. 6,240.00
S/. 1,920.00
S/. 6,080.00
S/. 2,080.00
S/. 5,920.00
S/. 2,240.00
S/. 5,760.00
S/. 2,400.00
S/. 5,600.00
S/. 2,560.00
S/. 5,440.00
S/. 2,720.00
S/. 5,280.00
S/. 2,880.00
S/. 5,120.00
S/. 3,040.00
S/. 4,960.00
S/. 3,200.00
S/. 4,800.00
S/. 3,360.00
S/. 4,640.00
S/. 3,520.00
S/. 4,480.00
S/. 3,680.00
S/. 4,320.00
S/. 3,840.00
S/. 4,160.00
S/. 4,000.00
S/. 4,000.00
S/. 4,160.00
S/. 3,840.00
S/. 4,320.00
S/. 3,680.00
S/. 4,480.00
S/. 3,520.00
S/. 4,640.00
S/. 3,360.00
S/. 4,800.00
S/. 3,200.00
S/. 4,960.00
S/. 3,040.00
S/. 5,120.00
S/. 2,880.00
S/. 5,280.00
S/. 2,720.00
S/. 5,440.00
S/. 2,560.00
S/. 5,600.00
S/. 2,400.00
S/. 5,760.00
S/. 2,240.00
S/. 5,920.00
S/. 2,080.00
S/. 6,080.00
S/. 1,920.00
S/. 6,240.00
S/. 1,760.00
S/. 6,400.00
S/. 1,600.00
S/. 6,560.00
S/. 1,440.00

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

6,720.00
6,880.00
7,040.00
7,200.00
7,360.00
7,520.00
7,680.00
7,840.00
8,000.00

S/. 1,280.00
S/. 1,120.00
S/. 960.00
S/. 800.00
S/. 640.00
S/. 480.00
S/. 320.00
S/. 160.00
S/. 0.00

COSTO DE PRODUCCIN DEL CULTIVO DE MAZ AMARILL

CULTIVO
HBRIDO
CLASE DE SEMILLA
SISTEMA DE SIEMBRA
NIVEL TECNOLGICO
PERODO ELABORACION DEL PRODUCTO

ACTIVIDAD

PRODUCCION DE SMOLA Y MA
: CARGUIL 701
: CERTIFICADA
: MEDIO
: 41 DIAS

UNIDAD
DE
MEDIDA

I.- COSTOS DIRECTOS

A. COSTOS DE LIMPIEZA
1. Mano de Obra:
1.1 Preparacin de maquinaria y equipo
- Limpieza de maquinaria
- limpieza del local y equipo

Jor.
Jor.

SUB-TOTAL COSTOS DE LIMPIEZA

2. COSTOS DE OPERACIN Y MANTENIMIENTO:
2.1 Operario de maquinaria
2.2 ayudante de maquinaria
2.3 control de calidad
2,4 personal para el sellado de bolsas
2.5 personal para el pesado
2.6 personal de mantenimiento de equipo
2.7 personal para colocacion de etiqueta

H/H
H/H
H/H
H/H
H/H
H/H
H/H

2.7 personal para el transporte a almacen

H/H

SUB-TOTAL OPERCION Y MANTENIMIENTO

COSTO DE ENTREGA Y TRASLADO

SUB-TOTAL COSTO DE ENTREGA

TOTAL DE COSTOS DIRECTOS

KG

II.- COSTOS INDIRECTOS

A. Costos Financieros (8% C.D./ campaa)
TOTAL DE COSTOS INDIRECTOS

III.- COSTO TOTAL DE PRODUCCIN

IV.- VALORIZACIN DE LA COSECHA
A. Rendimiento Probable (kg./ha.)
B. Precio Promedio de Venta (S/.x kg.)
A. Rendimiento Probable (kg./ha.)
B. Precio Promedio de Venta maiz partido (S/.x kg.)
C. Valor Bruto de la Produccin de maiz partido(S/.)
V.- DISTRIBUCIN DE LA PRODUCCIN
A. Prdidas y mermas (2% produccin)
B. Produccin Vendida (98% produccin)
C. Utilidad Neta Estimada

Kg.
Kg.

costos de la produccion - industrializacion

TIVO DE MAZ AMARILLO DURO

DUCCION DE SMOLA Y MAIZ PARTIDO

RTIFICADA

N
DE
UNIDAD

VALOR
UNITARIO
(S/.)

1
1

COSTO
TOTAL
(S/.)

20.00
20.00

20.00
20.00

40.00

1
1
1
1
1
1
1

25.00
25.00
25.00
25.00
25.00
25.00
25.00

25.00
25.00
25.00
25.00
25.00
25.00
25.00

25.00

25.00

COSTO POR
CAMPAA

1640

200.00

8200

80000

0.025

2000

2000

80000

0.03

2000.00

11840

11840.00

947.20
947.20

12787.20

40000
4.00
40000.00
2.00
240000.00

1600
78400

4800.00
470400.00
457612.80