FAZENDA SANTA RITA

PROJETO DE MARACUJ
Custos de Produo e Anlise de Rentabilidade de Maracuj
Variedade: Maracuj Amarelo (Azedo)
Espaamento: 5x3 metros
Local de Referncia:Riachinho - MG Densidade: 666 plantas/hectare
Custos de Produo de 1,0 hectare
Discriminao

Unid

Vr. Unit.R$

Ano 1
Quant.

2 -INSUMOS
Mudas + 5% replantio
Calcrio Dolomtico
Esterco de gado
Uria
Superfosfato triplos
Cloreto de Potssio
Triclorfon(Dipterex)
Fungicidas
Fungicidas cobre
Espalhante adesivo
gua
Oleo Diesel
Estacas
Arame liso 14
Tutores
2 - MECANIZAO
Preparo do solo
Calagem e incorporao
3 - MO DE OBRA
Espaldeiramento
Marcao e abertura das covas

Ciclo: 24 meses

unid.
ton.
ton.
kg
kg
kg
lt
kg
kg
litros
mil m3
litros
unid.
kg
unid.

0.35
100.00
60.00
1.18
1.24
1.12
80.00
52.32
22.00
10.80
15.00
1.99
1.70
5.55
0.20

700.00
1.00
10.00
200.00
200.00
150.00
4.00
3.00
4.00
2.00
18.00
500.00
666.00
120.00
666.00

h/tr
h/tr

70.0
70.00

d/h
d/h

25.00
25.00

10.00
6.00
109.00
10.00
10.00

Ano 2

Total R$

5379.96
245.00
100.00
600.00
236.00
248.00
168.00
320.00
156.96
88.00
21.60
270.00
995.00
1132.20
666.00
133.20
1120.00
700.00
420.00
2725.00
250.00
250.00

46.04
2.10
0.86
5.13
2.02
2.12
1.44
2.74
1.34
0.75
0.18
2.31
8.51
9.69
5.70
1.14
9.58
5.99
3.59
23.32
2.14
2.14

Quant.

10.00
300.00
150.00
150.00
4.00
6.00
4.00
3.00
18.00
500.00

112.00

Total R$

3327.32

39.45
0.00
0.00
7.11
4.20
2.21
1.99
3.79
3.72
1.04
0.38
3.20
11.80
0.00
0.00
0.00
0.00
0.00
0.00
33.20
0.00
0.00

600.00
354.00
186.00
168.00
320.00
313.92
88.00
32.40
270.00
995.00

2800.00
0

Quant.

700.00
1.00
20.00
500.00
350.00
300.00
8.00
9.00
8.00
5.00
36.00
1000.00
666.00
120.00
666.00
10.00
6.00
221.00
10.00
10.00

Adubao de fundao

d/h

25.00

5.00

Plantio e replantio
Tutoramento
Conduo(amarrio, desbrota)
Roo e coroamento
Adubao de cobertura
Pulverizao costal
Irrigaes
Colheita/classificao/embalagem
SUBTOTAL (conta de cultivo)
4 - CUSTOS DE ADMINISTRAO
Gerenciamento/Administrao
Assistncia Tcnica
5 - EQUIPAMENTO DE IRRIGAO
TOTAL
PRODUTIVIDADES
PREO MDIO R$

d/h
d/h
d/h
d/h
d/h
d/h
d/h
d/h

25.00
25.00
25.00
25.00
25.00
25.00
25.00
25.00

2.00
3.00
5.00
30.00
4.00
10.00
10.00
20.00

5.00%
3.00%
2.00%
13.00%

125.00

1.07

50.00
0.43
75.00
0.64
125.00
1.07
750.00
6.42
100.00
0.86
250.00
2.14
250.00
2.14
500.00
4.28
9224.96
78.94
461.248
3.95
276.749
2.37
184.50
1.58
2000.00
17.11
11686.21
100.00
10.000,00 KG/hectare
1.30

0
2.00
10.00
30.00
10.00
10.00
10.00
40.00
5.00%
3.00%
2.00%
13.00%

0.00

0.00
50
0.59
250
2.96
750
8.89
250
2.96
250
2.96
250
2.96
1000
11.86
6127.32
72.65
306.37
3.63
183.82
2.18
122.55
1.45
2000.00
23.71
8433.69
100.00
20.000,00 KG/hectare
1.30

5.00
2.00
5.00
15.00
60.00
14.00
20.00
20.00
60.00

30.000,00 KG/hect

Total
Total R$

8707.28
245.00
100.00
1200.00
590.00
434.00
336.00
640.00
470.88
176.00
54.00
540.00
1990.00
1132.20
666.00
133.20
1120.00
700.00
420.00
5525.00
250.00
250.00

43.28
1.22
0.50
5.96
2.93
2.16
1.67
3.18
2.34
0.87
0.27
2.68
9.89
5.63
3.31
0.66
5.57
3.48
2.09
27.46
1.24
1.24

125.00

0.62

50.00
0.25
125.00
0.62
375.00
1.86
1500.00
7.46
350.00
1.74
500.00
2.49
500.00
2.49
1500.00
7.46
15352.28
76.30
767.61
3.82
460.57
2.29
307.05
1.53
4000.00
19.88
20119.89 100.00
30.000,00 KG/hectare
1.30