Costo De Produccion De Pepino Pickle

Presupuesto para Siembra de Pepino Pickle.

Actividad Codigo Semana Unidad Unidad/Ha. Costo/Unidad Costo/Ha. Superficie Costo Total. % de Inv.

Preparacion de Suelo.

Rastra Mec. -5 Ha. 3 $500.00 $1,500.00 10 $15,000.00

Arada Mec. -5 Ha. 1 $850.00 $850.00 10 $8,500.00

Acolchada Mec. -2 Ha. 1 $1,500.00 $1,500.00 10 $15,000.00

Siembra de Barreras Mec. -3 Ha. 1 $500.00 $500.00 0 $500.00

Sub- Total de Preparacion. $39,000.00 3.7

Sistema Tecnificado de Riego y Acolchado.

Motobomba Honda 20 HP Gasolina Pza. -4 Pieza 1 $46,000.00 $46,000.00 0 $46,000.00

Manguera LAYFLAT 4" Pza. -4 Rollo 0.4 $4,459.00 $1,783.60 10 $17,836.00

Manguera LAYFLAT 3" Pza. -4 Rollo 0.1 $2,950.00 $295.00 10 $2,950.00

Tubo PVC Hidr. 4" Pza. -4 Mt. 45 $53.00 $2,385.00 10 $23,850.00

Plastico Para Acolchar B/N Ins. -5 Rollo 6 $1,250.00 $7,500.00 10 $75,000.00

Cinta de Goteo CAL. 5 MIL Ins. -5 Rollo 1.5 $2,300.00 $3,450.00 10 $34,500.00

Llaves de Paso PVC 4" Pza. -4 Pieza 0.2 $2,800.00 $560.00 10 $5,600.00

Cabezal con 2 filtros Pza. -4 Pieza 1 $7,500.00 $7,500.00 0 $7,500.00

Conector Layflat Pza. -4 Pieza 66.66 $7.00 $466.62 10 $4,666.20

Lote de Conexiones Diversas Pza. -4 Pieza 1 $10,000.00 $10,000.00 0 $10,000.00

Sub- Total de MPA. $227,902.20 21.68

Material para Tutoreo (enmallado)

Mallas Ins. -3 Rollo 60 $95.00 $5,700.00 10 $57,000.00

Estacas Ins. -5 Pza. 1600 $13.00 $20,800.00 10 $208,000.00

Rafia Ins. -5 Pza. 2 $350.00 $700.00 10 $7,000.00

Sub- Total de Material Tutoreo $272,000.00 25.87

Material para Siembra

Semilla Ins. -3 Lb. 2 $1,850.00 $3,700.00 10 $37,000.00

Previcur Ins. -3 lt. 1 $705.00 $705.00 10 $7,050.00

Derosal Ins. -3 lt. 1 $513.00 $513.00 10 $5,130.00

Furadan Ins. -2 lt. 0.5 $210.00 $105.00 10 $1,050.00

Sub-Total de MPS $50,230.00 4.78

Fertilizacion y Foliares

Fertilizante Base Ins. -4 kg. 200 $29.00 $5,800.00 10 $58,000.00

Fertilizante Ins. -3 Paquete 1 $15,943.50 $15,943.50 10 $159,435.00

Foliares Ins. -3 Paquete 1 $6,500.00 $6,500.00 10 $65,000.00

Sub- Total de Fertilizantes y Foliares $282,435.00 26.85

Agroquimicos

Insecticidas Ins. -3 Paquete 1 $6,000.00 $6,000.00 10 $60,000.00

Funguicidas Ins. -3 Paquete 1 $12,000.00 $12,000.00 10 $120,000.00

Sub-Total de Agroquimicos $180,000.00 17.12

$1,051,567.20 100

...