Académique Documents
Professionnel Documents
Culture Documents
UNIDAD DE
MEDIDA
COEFICIENTE
PRECIO
VALOR
TCNICO
UNITARIO (B/) TOTAL (B)
Hora
Hora
Hora
Hora
Hora
Hora
2.50
0.33
0.75
0.33
1.00
0.50
50.00
50.00
70.00
50.00
165.00
50.00
125.00
16.50
52.50
16.50
165.00
25.00
400.50
bolsas 45,45kgs.
bolsas 45,45kgs.
Litro
Litro
Litro
Litro
Unidad
Cono
Unidad
1.1
6.0
7.0
3.0
3.0
3.0
0.35
12.0
0.20
4.0
160.00
36.50
37.50
4.50
5.24
12.00
40.00
0.27
6.00
0.25
176.00
219.00
262.50
13.50
15.72
36.00
14.00
3.24
1.20
1.00
742.16
Jornal
Jornal
jornal
Jornal
Jornal
0.50
0.25
1.00
2.00
2.00
12.00
12.00
12.00
12.00
12.00
6.00
3.00
12.00
24.00
24.00
69.00
1211.66
bolsas 45,45kgs.
tm
Muestra
ha.
13.0
4.54
1
1
0.50
13.20
15.00
250.00
%
%
%
%
0.03
0.07
0.050
0.02
B/. 1,211.66
B/. 1,543.09
B/. 1,541.66
B/. 1,764.54
6.50
59.93
15.00
250.00
331.43
1,543.09
36.35
108.02
77.08
17.65
1,782.18
ANLISIS ECONMICO
tm
5.00
B/.
429.00
B/.
B/. 2,145.00
B/.
362.82
B/.
356.44
B/.
72.56
1.20
%
20.36
DETALLE
A.- PREPARACIN DE SUELO Y EQUPO
Depresiacion Bomba mochila de manual 20 litros
Total de preparacion de suelo y equipo
B.- INSUMOS
Semilla (Hibrido Importado)
Abono completo (15-30-8 o 12-24-12)
Abono (Urea 46%)
Herbicida Quemante (Glifosato)
Thiodicarb
Aguja
Sacos
Total de insumos
C.- MANO DE OBRA
Limpieza del terreno
Aplicacin Herbicida Quemante
Siembra
Aplic. Herbicidas Preemergente
Aplica.c. fertil. Completo
Aplicacin Fertiliza. Nitrogenado
Cosecha
Desgrane
Total mano de obra
SUB-TOTAL (A.B,C)
D.- OTROS GASTOS
Desgrane Mecanizado
Carga y Descarga
Analisis de Suelo
Arrendamiento
Total de otros gastos
USB-TOTAL (A,B,C,D)
Imprevisto (5%)
Seguro agricola (0.05)
Intereses (2%, 6 meses)
E.- COSTO TOTAL
COEFICIENTE
TCNICO
PRECIO
UNITARIO B/.
Unidad
0.33
89.00
29.37
29.37
Bolsa
bolsas 45,45kgs.
bolsas 45,45kgs.
litro
Litro
Unidad
Unidad
1.0
4.00
4.00
4
0.35
4.0
65
160.00
36.50
37.50
4.50
40.00
0.25
0.27
160.00
146.00
150.00
18.00
14.00
1.00
17.55
506.55
Jornal
Jornal
Jornal
jornal
Jornal
Jornal
jornal
jornal
5
1
5
1
1
1
6
2
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
60.00
12.00
60.00
12.00
12.00
12.00
72.00
24.00
204.00
739.92
tm
tm
Muestra
ha.
2.95
2.95
1
1.00
11.00
5.50
15.00
100.00
32.45
16.23
%
%
%
0.05
0.050
0.02
VALOR
TOTAL
B/.
UNIDAD DE
MEDIDA
tm
B/.
B/.
B/.
B/.
B/.
%
2.95
429.00
1265.55
389.42
296.99
132.01
1.44
44.45
788.60
788.60
867.45
48.68
788.60
39.43
39.43
8.67
876.13
DETALLE
UNIDAD DE
MEDIDA
COEFICIENTE
TCNICO
PRECIO
UNITARIO
(B/)
VALOR
TOTAL
(B)
Hora
Hora
Hora
Hora
0.33
0.75
1
0.5
50.00
70.00
165.00
50.00
16.50
52.50
165.00
25.00
259.00
1.1
6.00
7
3
0.35
12
0.2
4
160.00
36.50
37.50
4.50
40.00
0.27
6.00
0.25
176.00
219.00
262.50
13.50
14.00
3.24
1.20
1.00
690.44
Jornal
Jornal
jornal
Jornal
Jornal
0.25
0.25
0.25
2
2
12.00
12.00
12.00
12.00
12.00
3.00
3.00
3.00
24.00
24.00
57.00
1006.44
kgs
tm
Muestra
ha.
13
4.54
1.0
1
0.50
13.2
15.0
250.00
%
%
%
%
0.03
0.07
0.05
0.02
1006.44
1337.87
1541.66
1538.79
6.50
59.93
15.00
250.00
331.43
1337.868
30.19
93.65
77.08
15.39
1554.18
tm
B/.
B/.
B/.
B/.
B/.
%
5
429.00
2145.00
590.82
310.84
118.16
1.38
38.01