Columna1 Juan D Ossa Mauro F Juan Paz Frank total

semillas $460,000 $70,000 $530,000

candado $17,000 $17,000
insumos $300,000 $300,000
Extractor $240,000 $240,000
Reflectores $190,000 $190,000
led 1000W $750,000 $750,000
ventiladores $260,000 $260,000
bomba de aire $95,000 $95,000
estructura soporte $360,000 $240,000 $600,000
bomba de agua y sistema $571,000 $571,000
arriendo septiembre $300,000 $300,000
arrienndo octubre $300,000 $300,000
nutrientes $200,000 $250,000 $450,000
Ph down $40,000 $40,000
agua destilada $17,500 $17,500
valdes $50,000 $50,000
arlita $78,000 $78,000
broca $14,500 $14,500
medidor ec tds $40,000 $40,000
escombros $50,000 $50,000
aire $100,000 $130,000 $230,000
balastro y alas sodio $250,000 $250,000
phmetro $30,000 $30,000
materas y semilleros $40,000 $40,000
trichoderma $40,000 $40,000
timer $30,000 $30,000
lampara 50w $50,000 $50,000
regulador $50,000 $50,000
escritorio $100,000 $100,000
insumos $15,000 $15,000
gramera $70,000 $70,000
Arriendo Noviembre $300,000 $300,000
Arriendo Diciembre $300,000 $300,000
Arriendo Enero $300,000 $300,000
Almuerzos $30,000 $30,000
Transportes $40,000 $40,000
Materas Grandes $90,000 $90,000
Acondicionamiento local $320,000 $320,000
Compra Tubería restante $170,000 $170,000
servicios $262,000 $262,000 $524,000
Lamparas Led $375,000 $375,000 $750,000
servicios enero $100,000 $100,000 $200,000
$0
$2,147,000 $2,132,000 $1,685,500 $2,857,500 $8,822,000
24% 24% 19% 32%
Faltantes
Lamparas led 1000W $ 750,000
Nutrientes $ 150,000
Servicios $ 600,000
supervisión cultivo $ 300,000

$ 1,800,000
semillas $460,000 $70,000 $17,000
candado $17,000 $300,000
insumos $300,000 $240,000
Extractor $240,000 $190,000
Reflectores $190,000 $750,000
led 1000W $750,000 $260,000
ventiladores $260,000 $95,000
bomba de aire $95,000 $600,000
estructura soporte $360,000 $240,000 $571,000
bomba de agua y sistema $571,000 $300,000
arriendo septiembre $300,000 $300,000
arrienndo octubre $300,000 $450,000
nutrientes $200,000 $250,000 $40,000
Ph down $40,000 $17,500
agua destilada $17,500 $50,000
valdes $50,000 $78,000
arlita $78,000 $14,500
broca $14,500 $40,000
medidor ec tds $40,000 $50,000
escombros $50,000 $230,000
aire $100,000 $130,000 $250,000
balastro y alas sodio $250,000 $30,000
phmetro $30,000 $40,000
materas y semilleros $40,000 $40,000
trichoderma $40,000 $30,000
timer $30,000 $50,000
lampara 50w $50,000 $50,000
regulador $50,000 $100,000
escritorio $100,000 $15,000
insumos $15,000 $70,000
gramera $70,000 $300,000
Arriendo Noviembre $300,000
Arriendo Diciembre $300,000
Arriendo Enero $300,000
Almuerzos $30,000
Transportes $40,000
Materas Grandes $90,000
Acondicionamiento local $320,000
Compra Tubería restante $170,000

$1,410,000 $1,395,000 $1,685,500 $2,857,500 $7,348,000

19% 19% 23% 39%