Escolar Documentos
Profissional Documentos
Cultura Documentos
COSTO DE PRODUCCION
Unidad de
RUBRO medida
UCCION
ha S/. 18,792.50
S/. 4,680.00 5
S/. 1,380.00
2 S/. 120.00 S/. 240.00 1
1 S/. 60.00 S/. 60.00
3 S/. 60.00 S/. 180.00 1
2 S/. 180.00 S/. 360.00 1
2 S/. 180.00 S/. 360.00
2 S/. 60.00 S/. 120.00 1
2 S/. 30.00 S/. 60.00
S/. 1,060.00
10 S/. 50.00 S/. 500.00 1
4 S/. 70.00 S/. 280.00
4 S/. 70.00 S/. 280.00
S/. 1,600.00
20 S/. 80.00 S/. 1,600.00
S/. 640.00
8 S/. 20.00 S/. 160.00
4 S/. 120.00 S/. 480.00
S/. 3,522.50 2
S/. 1,110.00
30 S/. 37.00 S/. 1,110.00
S/. 150.00
1 S/. 60.00 S/. 60.00
1 S/. 60.00 S/. 60.00
1 S/. 30.00 S/. 30.00
S/. 1,315.00
6 S/. 55.00 S/. 330.00 2
12 S/. 70.00 S/. 840.00
1 S/. 50.00 S/. 50.00
1 S/. 55.00 S/. 55.00
2 S/. 20.00 S/. 40.00
S/. 880.00
300 S/. 2.10 S/. 630.00
100 S/. 2.50 S/. 250.00
S/. 67.50
30 S/. 2.25 S/. 67.50
S/. 5,163.00
S/. 60.00
2 S/. 30.00 S/. 60.00
S/. 1,540.00
10 S/. 60.00 S/. 600.00 1
4 S/. 70.00 S/. 280.00
4 S/. 35.00 S/. 140.00 1
26 S/. 20.00 S/. 520.00
S/. 1,245.00
1.2 S/. 20.00 S/. 24.00
300 S/. 0.12 S/. 36.00
1.5 S/. 25.00 S/. 37.50
1.5 S/. 85.00 S/. 127.50
300 S/. 0.55 S/. 165.00
1.5 S/. 35.00 S/. 52.50
3 S/. 150.00 S/. 450.00
1.5 S/. 57.00 S/. 85.50
3 S/. 89.00 S/. 267.00
S/. 2,318.00
1 S/. 1,800.00 S/. 1,800.00
1 S/. 8.00 S/. 8.00
1 S/. 5.00 S/. 5.00
1 S/. 20.00 S/. 20.00
1 S/. 330.00 S/. 330.00
1 S/. 75.00 S/. 75.00
1 S/. 80.00 S/. 80.00
S/. 627.00
S/. 150.00
2 S/. 60.00 S/. 120.00
1 S/. 30.00 S/. 30.00
S/. 445.00
3 S/. 55.00 S/. 165.00 1
3 S/. 70.00 S/. 210.00 1
1 S/. 70.00 S/. 70.00
S/. 32.00
4 S/. 8.00 S/. 32.00
S/. 4,800.00
6 S/. 50.00 S/. 300.00
1 S/. 4,500.00 S/. 4,500.00
S/. 2,689.50
S/. 1,262.50
S/. 30.00
1 S/. 30.00 S/. 30.00
S/. 400.00
1 S/. 70.00 S/. 70.00
6 S/. 35.00 S/. 210.00
6 S/. 20.00 S/. 120.00
S/. 832.50
50 S/. 2.10 S/. 105.00
1.2 S/. 20.00 S/. 24.00
300 S/. 0.12 S/. 36.00
1.5 S/. 25.00 S/. 37.50
120 S/. 0.50 S/. 60.00
300 S/. 0.55 S/. 165.00
1.5 S/. 35.00 S/. 52.50
1.5 S/. 57.00 S/. 85.50
3 S/. 89.00 S/. 267.00
S/. 627.00
S/. 150.00
2 S/. 60.00 S/. 120.00
1 S/. 30.00 S/. 30.00
S/. 445.00
3 S/. 55.00 S/. 165.00
3 S/. 70.00 S/. 210.00
1 S/. 70.00 S/. 70.00
S/. 32.00
4 S/. 8.00 S/. 32.00
S/. 800.00
1 S/. 50.00 S/. 50.00
1 S/. 750.00 S/. 750.00
S/. 2,443.03
S/. 1,503.40
S/. 939.63
S/. 18,792.50
S/. 2,443.03
S/. 21,235.53
S/. 349.64
S/. 215.16
S/. 134.48
S/. 2,689.50
S/. 349.64
S/. 3,039.14
Por Corte Produccion
Valoracion de cosecha Baja Media Alto
Cantidad de pacas 300.00 350.00 400.00
Rendimiento Probable Seco 6600 7700 8800
Precio de venta S/. 12.00 S/. 12.00 S/. 12.00
Valor bruto de la produccion S/. 3,600.00 S/. 4,200.00 S/. 4,800.00
Analisis de la rentabilidad
Costo de produccion total S/. 3,039.14 S/. 3,039.14 S/. 3,039.14
Valor bruto de la produccion S/. 3,600.00 S/. 4,200.00 S/. 4,800.00
Utilidad bruta de la produccion S/. 560.87 S/. 1,160.87 S/. 1,760.87
Precio venta unitario (Kg) S/. 12.00 S/. 12.00 S/. 12.00
Costo de produccion unitario S/. 0.46 S/. 0.39 S/. 0.35
Margen de utilidad unitario S/. 11.54 S/. 11.61 S/. 11.65
Utilidad neta estimada S/. 3,461.86 S/. 4,061.86 S/. 4,661.86
Indice de rentabilidad (%) 18.5 38.2 57.9
Produccion
Baja Media Alto
300.00 350.00 400.00
6600 7700 8800
S/. 12.00 S/. 12.00 S/. 12.00
S/. 3,600.00 S/. 4,200.00 S/. 4,800.00