Página 1 de 4

Página 2 de 4
Página 3 de 4
Página 4 de 4
 Sistema de costos agrícolas
Análisis de sensibilidad

Variables UTILIDAD ($/ha)

Precio de venta ($/ton)
Rendimiento (ton/ha) Rendimiento (ton/ha) $65,000 $68,330 $71,670 $75,000 $78,330 $81,670 $85,000
Mínimo 0.8 0.8 -$15,967 -$13,303 -$10,631 -$7,967 -$5,303 -$2,631 $33
Probable 1.5 1.0 -$800 $2,641 $6,092 $9,533 $12,974 $16,426 $19,867
Máximo 1.8 1.3 $14,367 $18,585 $22,815 $27,033 $31,251 $35,482 $39,700
1.5 $29,533 $34,528 $39,538 $44,533 $49,528 $54,538 $59,533
Precio de venta ($/ton) 1.6 $36,033 $41,361 $46,705 $52,033 $57,361 $62,705 $68,033
Mínimo $65,000 1.7 $42,533 $48,194 $53,872 $59,533 $65,194 $70,872 $76,533
Probable $75,000
1.8 $49,033 $55,027 $61,039 $67,033 $73,027 $79,039 $85,033
Máximo $85,000

UTILIDAD ($/ha)
Costo total ($/ha)
Precio de venta ($/ton)
$67,967
Costo total ($/ha) $65,000 $68,330 $71,670 $75,000 $78,330 $81,670 $85,000
$57,770 $39,730 $44,725 $49,735 $54,730 $59,725 $64,735 $69,730
$61,170 $36,330 $41,325 $46,335 $51,330 $56,325 $61,335 $66,330
$64,570 $32,930 $37,925 $42,935 $47,930 $52,925 $57,935 $62,930
$67,967 $29,533 $34,528 $39,538 $44,533 $49,528 $54,538 $59,533
$71,360 $26,140 $31,135 $36,145 $41,140 $46,135 $51,145 $56,140
$74,760 $22,740 $27,735 $32,745 $37,740 $42,735 $47,745 $52,740
$78,160 $19,340 $24,335 $29,345 $34,340 $39,335 $44,345 $49,340