Productos Peso Costo por KG

Tomate 50 Kg S/3.00
Zanahoria 40 Kg S/1.50
Papa Huayro 100 Kg S/2.00
Papa Yungay 100 Kg S/1.50
Papa amarilla 40 Kg S/5.00
Papa rosada 80 Kg S/2.00
Cebolla 80 Kg S/2.00
Maracuya 40 Kg S/2.50
Olluco 10 Kg S/7.00
Yuca 60 Kg S/3.00
Alverja 10 Kg S/5.00
Camote amarillo 80 Kg S/1.00
Camote morado 80 Kg S/1.50
Limon 50 Kg S/3.00
Espinaca 5 Kg S/3.00
Aji amarillo 5 Kg S/6.00
Pimiento 5 Kg S/7.00
Rocoto 3 Kg S/4.00
Ajo 5 Kg S/8.00
Vainita 8 Kg S/3.00

Costo del producto Costo de Transporte Personal

Tomate S/150.00 S/2.50 S/7.00
Zanahoria S/60.00 S/2.50 S/7.00
Papa Huayro S/200.00 S/2.50 S/7.00
Papa Yungay S/150.00 S/2.50 S/7.00
Papa amarilla S/200.00 S/2.50 S/7.00
Papa rosada S/160.00 S/2.50 S/7.00
Cebolla S/160.00 S/2.50 S/7.00
Maracuya S/100.00 S/2.50 S/7.00
Olluco S/70.00 S/2.50 S/7.00
Yuca S/180.00 S/2.50 S/7.00
Alverja S/50.00 S/2.50 S/7.00
Camote amarillo S/80.00 S/2.50 S/7.00
Camote morado S/120.00 S/2.50 S/7.00
Limon S/150.00 S/2.50 S/7.00
 Espinaca S/15.00 S/2.50 S/7.00
Aji amarillo S/30.00 S/2.50 S/7.00
Pimiento S/35.00 S/2.50 S/7.00
Rocoto S/12.00 S/2.50 S/7.00
Ajo S/40.00 S/2.50 S/7.00
Vainita S/24.00 S/2.50 S/7.00
Costo Total de Kg Precio de venta Utilidad Bruta Merma Costo de merma
S/150.00 S/4.19 S/209.26 3 Kg S/9.00
S/60.00 S/2.42 S/96.76 2 Kg S/3.00
S/200.00 S/2.72 S/271.76 1 Kg S/2.00
S/150.00 S/2.09 S/209.26 2 Kg S/3.00
S/200.00 S/6.79 S/271.76 2 Kg S/10.00
S/160.00 S/2.77 S/221.76 3 Kg S/6.00
S/160.00 S/2.77 S/221.76 1 Kg S/2.00
S/100.00 S/3.67 S/146.76 1.5 Kg S/3.75
S/70.00 S/10.93 S/109.26 1 Kg S/3.50
S/180.00 S/4.11 S/246.76 3 Kg S/9.00
S/50.00 S/8.43 S/84.26 0.5 Kg S/2.50
S/80.00 S/1.52 S/121.76 3 Kg S/3.00
S/120.00 S/2.15 S/171.76 3 Kg S/4.50
S/150.00 S/4.19 S/209.26 1 Kg S/3.00
S/15.00 S/8.10 S/40.51 2 Kg S/6.00
S/30.00 S/11.85 S/59.26 0.5 Kg S/3.00
S/35.00 S/13.10 S/65.51 0.5 Kg S/3.50
S/12.00 S/12.25 S/36.76 0.5 Kg S/2.00
S/40.00 S/14.35 S/71.76 0.25 Kg S/2.00
S/24.00 S/6.47 S/51.76 0.10 Kg S/0.30

Luz Alquiler Otros gastos Total Costo PV

S/0.05 S/2.86 S/5.00 S/167.41 S/209.26
S/0.05 S/2.86 S/5.00 S/77.41 S/96.76
S/0.05 S/2.86 S/5.00 S/217.41 S/271.76
S/0.05 S/2.86 S/5.00 S/167.41 S/209.26
S/0.05 S/2.86 S/5.00 S/217.41 S/271.76
S/0.05 S/2.86 S/5.00 S/177.41 S/221.76
S/0.05 S/2.86 S/5.00 S/177.41 S/221.76
S/0.05 S/2.86 S/5.00 S/117.41 S/146.76
S/0.05 S/2.86 S/5.00 S/87.41 S/109.26
S/0.05 S/2.86 S/5.00 S/197.41 S/246.76
S/0.05 S/2.86 S/5.00 S/67.41 S/84.26
S/0.05 S/2.86 S/5.00 S/97.41 S/121.76
S/0.05 S/2.86 S/5.00 S/137.41 S/171.76
S/0.05 S/2.86 S/5.00 S/167.41 S/209.26
S/0.05 S/2.86 S/5.00 S/32.41 S/40.51
S/0.05 S/2.86 S/5.00 S/47.41 S/59.26
S/0.05 S/2.86 S/5.00 S/52.41 S/65.51
S/0.05 S/2.86 S/5.00 S/29.41 S/36.76
S/0.05 S/2.86 S/5.00 S/57.41 S/71.76
S/0.05 S/2.86 S/5.00 S/41.41 S/51.76
Utilidad Neta Ganacia
S/200.26 S/32.85
S/93.76 S/16.35
S/269.76 S/52.35
S/206.26 S/38.85
S/261.76 S/44.35
S/215.76 S/38.35 10
S/219.76 S/42.35
S/143.01 S/25.60
S/105.76 S/18.35
S/237.76 S/40.35
S/81.76 S/14.35
S/118.76 S/21.35
S/167.26 S/29.85
S/206.26 S/38.85
S/34.51 S/2.10 Costo producto S/24.00
S/56.26 S/8.85 Costo de envio S/2.50
S/62.01 S/9.60 Costo de empaquetado S/10.00
S/34.76 S/5.35 Total de costos S/36.50
S/69.76 S/12.35
S/51.46 S/10.05
S/502.50

Productos 20
PV por KG
S/4.19 Alquiler 1600
S/2.42
S/2.72 Costo de alquiler mensual 2.85714286
S/2.09
S/6.79 Otros gastos 100
S/2.77
S/2.77 Costo de otros gastos 5
S/3.67
S/10.93 Luz 30
S/4.11 Costo fijo 0.05357143
S/8.43
S/1.52 Personal 140
S/2.15 Costo de personal diario 7
S/4.19
 S/8.10 Transporte 50
S/11.85 Costo de transporte 2.5
S/13.10
S/12.25
S/14.35
S/6.47
 S/20.00

S/3.12 S/40.00 50%

S/60.00