Hectareas S/1,500.

00
Rinde 3.50
produccion precio por tonelada 5250.00
precio por tonelada S/220.00
Valor bruto de la producción S/1,155,000.00

Gastos de comercialización
Trilla 0.08 S/92,400.00
Fletes 0.24 usd/Hom S/1,200.00

costos directos por Ha (EN USD)

Semillas 14.00
Agroquimicos 50.00
Trabajo de contratistas 40.00
Honorarios 12.00
Otros 53.00 169.00 S/253,500.00

Arrendamiento
qq/Ha 17.00 374.00 S/561,000.00

MARGEN BRUTO TOTAL S/246,900.00

Gastos indirectos S/70,000.00

MARGEN NETO TOTAL S/176,900.00

tn/Ha.
Toneladas
dólares
dolares

precio por tonelada MARGEN NETO TOTAL

15.32%
S/. 157.37 -15.21%
S/. 162.23 -11.99%
S/. 167.25 -8.87%
S/. 172.42 -5.84%
S/. 177.76 -2.91%
S/. 183.25 0%
S/. 188.92 2.70%
S/. 194.76 5.38%
S/. 200.79 7.98%
S/. 207.00 10.50%
S/. 213.40 12.94%
S/. 220.00 15.32%
S/. 226.60 17.55%
S/. 233.40 19.72%
S/. 240.40 21.82%
S/. 247.61 23.87%
S/. 255.04 25.85%
S/. 262.69 27.78%
15% S/. 270.57 30%
Hectareas S/1,500.00
Rinde 3.50
produccion precio por tonelada 5250.00
precio por tonelada S/220.00
Valor bruto de la producción S/1,155,000.00

Gastos de comercialización
Trilla 0.08 S/92,400.00
Fletes 0.24 usd/Hom S/1,200.00

costos directos por Ha (EN USD)

Semillas 14.00
Agroquimicos 50.00
Trabajo de contratistas 40.00
Honorarios 12.00
Otros 53.00 169.00 S/253,500.00

Arrendamiento
qq/Ha 17.00 374.00 S/561,000.00

MARGEN BRUTO TOTAL S/246,900.00

Gastos indirectos S/70,000.00

MARGEN NETO TOTAL S/176,900.00

tn/Ha.
Toneladas
dólares RINDE MARGEN NETO TOTAL
dolares 15%
2.58 -0.12
2.66 -0.09
2.74 -0.06
2.83 -0.03
2.92 0.00
3.01 0.03
3.10 0.05
3.19 0.08
3.29 0.10
3.40 0.13
3.50 0.15
3.61 0.18
3.71 0.20
3.82 0.22
3.94 0.24
4.06 0.26
4.18 0.28
4.30 0.30
4.43 0.31
4.57 0.33
4.70 0.35
15% 4.84 0.37
Hectareas S/1,500.00
Rinde 3.50
produccion precio por tonelada 5250.00
precio por tonelada S/220.00
Valor bruto de la producción S/1,155,000.00

Gastos de comercialización
Trilla 0.08 S/92,400.00
Fletes 0.24 usd/Hom S/1,200.00

costos directos por Ha (EN USD)

Semillas 14.00
Agroquimicos 50.00
Trabajo de contratistas 40.00
Honorarios 12.00
Otros 53.00 169.00 S/253,500.00

Arrendamiento
qq/Ha 17.00 374.00 S/561,000.00

MARGEN BRUTO TOTAL S/246,900.00

Gastos indirectos S/70,000.00

MARGEN NETO TOTAL S/176,900.00

tn/Ha.
Toneladas 3%
dólares TRILLA MARGEN NETO TOTAL
dolares 15%
S/. 68,137.99 0.17
S/. 70,245.35 0.17
S/. 72,417.89 0.17
S/. 74,657.61 0.17
S/. 76,966.61 0.17
S/. 79,347.02 0.16
S/. 81,801.06 0.16
S/. 84,330.99 0.16
S/. 86,939.16 0.16
S/. 89,628.00 0.16
S/. 92,400.00 0.15
S/. 95,172.00 0.15
S/. 98,027.16 0.15
S/. 100,967.97 0.15
S/. 103,997.01 0.14
S/. 107,116.92 0.14
S/. 110,330.43 0.14
S/. 113,640.35 0.13
S/. 117,049.56 0.13
S/. 120,561.04 0.13
S/. 124,177.87 0.13
15% S/. 127,903.21 0.12
Hectareas S/1,500.00
Rinde 3.50
produccion precio por tonelada 5250.00
precio por tonelada S/220.00
Valor bruto de la producción S/1,155,000.00

Gastos de comercialización
Trilla 0.08 S/92,400.00
Fletes 0.24 usd/Hom S/1,200.00

costos directos por Ha (EN USD)

Semillas 14.00
Agroquimicos 50.00
Trabajo de contratistas 40.00
Honorarios 12.00
Otros 53.00 169.00 S/253,500.00

Arrendamiento
qq/Ha 17.00 374.00 S/561,000.00

MARGEN BRUTO TOTAL S/246,900.00

Gastos indirectos S/70,000.00

MARGEN NETO TOTAL S/176,900.00

tn/Ha.
Toneladas
dólares PRECIO POR TONELADA
dolares S/176,900.00 171.76 182.73 194.39 206.80
2.58 -273915 -234865 -193323 -149128
2.66 -254994 -214736 -171909 -126348
2.74 -235488 -193985 -149833 -102863
2.83 -215378 -172592 -127074 -78651
2.92 -194647 -150537 -103611 -53691
3.01 -173274 -127800 -79423 -27959
3.10 -151240 -104360 -54487 -1431
3.19 -128525 -80194 -28779 25918
3.29 -105107 -55282 -2276 54112
3.40 -80965 -29599 25046 83179
RINDE

3.50 -56076 -3121 53213 113144

3.61 -31187 23356 81381 143109
3.71 -5552 50628 110393 173974
3.82 20852 78717 140276 205764
3.94 48049 107650 171055 238508
4.06 76061 137450 202758 272234
4.18 104914 168145 235412 306972
4.30 134633 199760 269045 342752
4.43 165243 232324 303687 379606
4.57 196771 265865 339369 417565
4.70 229245 300412 376121 456663
15% 4.84 262693 335995 413976 496934
PRECIO POR TONELADA
220 233.20 247.19 262.02
-102113 -55098 -5262 47565
-77878 -29409 21968 76428
-52894 -2926 50040 106185
-27137 24376 78981 136862
-584 52523 108816 168487
26791 81540 139575 201091
55012 111455 171284 234703
84106 142295 203974 269355
114100 174088 237676 305078
145022 206865 272419 341906
176900 240656 308237 379874
208778 274447 344055 417841
241612 309251 380948 456947
275432 345100 418948 497226
310266 382024 458087 538714
346145 420055 498401 581447
383100 459228 539924 625461
421164 499576 582692 670796
460370 541134 626744 717491
500752 583939 672117 765586
542346 628028 718852 815125
585187 673440 766989 866150
Hectareas S/1,500.00
Rinde 3.50
produccion precio por tonelada 5250.00
precio por tonelada S/220.00
Valor bruto de la producción S/1,155,000.00

Gastos de comercialización
Trilla 0.08 S/92,400.00
Fletes 0.24 usd/Hom S/1,200.00

costos directos por Ha (EN USD)

Semillas 14.00
Agroquimicos 50.00
Trabajo de contratistas 40.00
Honorarios 12.00
Otros 53.00 169.00 S/253,500.00

Arrendamiento
qq/Ha 17.00 374.00 S/561,000.00

MARGEN BRUTO TOTAL S/246,900.00

Gastos indirectos S/70,000.00

MARGEN NETO TOTAL S/176,900.00

tn/Ha.
Toneladas
dólares PRECIO POR TONELADA
dolares S/176,900.00 200.79 207.00 213.40 220
68137.99 100299.33 132901.51 166512.01 201162.01
70245.35 98191.97 130794.15 164404.65 199054.65
72417.89 96019.43 128621.61 162232.11 196882.11
74657.61 93779.70 126381.89 159992.39 194642.39
76966.61 91470.70 124072.89 157683.39 192333.39
79347.02 89090.29 121692.48 155302.98 189952.98
81801.06 86636.26 119238.44 152848.94 187498.94
84330.99 84106.33 116708.51 150319.01 184969.01
86939.16 81498.16 114100.34 147710.84 182360.84
89628.00 78809.32 111411.50 145022.00 179672.00
TRILLA

92400.00 76037.32 108639.50 142250.00 176900.00

95172.00 73265.32 105867.50 139478.00 174128.00
98027.16 70410.16 103012.34 136622.84 171272.84
100967.97 67469.34 100071.53 133682.03 168332.03
103997.01 64440.30 97042.49 130652.99 165302.99
107116.92 61320.39 93922.58 127533.08 162183.08
110330.43 58106.88 90709.07 124319.57 158969.57
113640.35 54796.97 87399.15 121009.65 155659.65
117049.56 51387.76 83989.94 117600.44 152250.44
120561.04 47876.27 80478.46 114088.96 148738.96
124177.87 44259.44 76861.63 110472.13 145122.13
15% 127903.21 40534.11 73136.29 106746.79 141396.79
POR TONELADA
226.60 233.40 240.40
235812.01 271501.51 308261.70
233704.65 269394.15 306154.34
231532.11 267221.61 303981.80
229292.39 264981.89 301742.07
226983.39 262672.89 299433.07
224602.98 260292.48 297052.66
222148.94 257838.44 294598.63
219619.01 255308.51 292068.70
217010.84 252700.34 289460.53
214322.00 250011.50 286771.69
211550.00 247239.50 283999.69
208778.00 244467.50 281227.69
205922.84 241612.34 278372.53
202982.03 238671.53 275431.71
199952.99 235642.49 272402.67
196833.08 232522.58 269282.76
193619.57 229309.07 266069.25
190309.65 225999.15 262759.34
186900.44 222589.94 259350.13
183388.96 219078.46 255838.64
179772.13 215461.63 252221.81
176046.79 211736.29 248496.48