Costo de Produccion Cormos Engorde

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

Orden de Semana Año

Codigo Cantidad sembrado Año siembra


Produccion siembra levantamiento

ZM1204-15EN,ZM1751-08EN 72,156.00 FL00004950, FL00004840 2022 51 2023

ZM1849-07EN 26,700.00 FL00004868 2022 50 2023

ZM1915- 05EN, ZM1849-07EN 71,736.00 FL00004869, FL00004948 2022 50 2023

ZM1849-07EN 71,400.00 FL00004807 2022 49 2023


ZM1849-07EN 73,809.00 FL00004653, FL00004887 2022 49 2023
ZM1849-07EN 72,240.00 FL00004851 2022 47 2023
ZM1350-13EN 88,599.00 FL00004651, FL00004851 2022 46 2023
ZM1751-08EN 77,040.00 FL00004648 2022 43 2023
ZM1751-08EN 72,660.00 FL00004716 2022 41 2023
ZM1751-08EN 71,583.00 FL00004749, FL00004564 2022 40 2023
ZM1751-08EN 61,908.00 FL00004565, FL00004748 2022 39 2023
ZM1350-13EN 136,604.00 FL00004645, FL00004722,FL00004723 2022 38 2023
ZM1849-06EN 87,106.00 FL00004644, FL00004717 2022 36 2023
ZM1751-08EN 98,134.00 FL00004643 2022 34 2023
ZM1751-08EN 105,512.00 FL00004563 2022 33 2023
Semana Semanas en Cormos Insumos de Suministros Insumos de
Lote Material vegetal
levantamiento campo levantados Produccion Diversos poscosecha

24 25 62,400.00 43-CA,43-CB S/9,045.92 S/10,839.04 S/43.66

24 26 23,057.00 43-A S/4,406.51 S/4,010.79 S/16.16

23 25 56,170.00 43-BA, 43-BB S/8,294.00 S/10,776.00 S/43.42

20 24 60,600.00 40-B S/6,097.13 S/10,725.47 S/43.20


20 23 57,450.00 40-AA, 40-AB S/7,226.65 S/11,086.54 S/44.77 S/0.00
18 23 59,700.00 40-C S/3,922.79 S/8,353.84 S/33.68 S/4.67
17 23 72,300.00 39-AA, 39-AB S/12,466.92 S/19,197.48 S/63.65 S/2.77
16 25 67,350.00 48-A S/6,458.98 S/11,044.50 S/57.74
14 25 63,150.00 34-C S/9,247.57 S/10,416.58 S/41.51
11 23 63,900.00 34-BA, 34-BB S/13,427.85 S/10,261.96 S/28.94
10 23 51,000.00 34-AA, 34AB S/6,289.53 S/8,874.57 S/25.03
47-AA, 47AB,
9 23 108,720.00 47AC
S/13,022.42 S/19,584.00 S/55.22
8 24 76,050.00 46-AA, 46-AB S/8,762.01 S/12,617.59 S/35.58
5 23 82,220.00 46-B S/5,751.91 S/14,520.34 S/39.68
5 23 96,150.00 45-B S/10,775.01 S/15,608.00 S/42.66

1,000,217 125,195.18 177,916.70 614.91


33% 40%
37% 34%
32% 42%
24% 42%
27% 42%
18% 37%
30% 47%
24% 42%
30% 34%
40% 31%
28% 39%
23% 35%
28% 40%
20% 49%
25% 37%

28% 39%
Mano de obra Costo de costo prod + Ingreso a
CM HG HM HP
directa produccion costo semilla Camara Fría

S/7,226.00 S/0.26 S/0.44 6/20/2023 88,613.00 23,377 138,675 193,145

S/3,510.00 S/0.34 S/0.52 6/17/2023 8,410.00 16,762 44,325 59,732

S/6,594.80 S/0.27 S/0.46 6/13/2023 56,452.00 35,375 105,500 139,043

S/8,532.10 S/0.24 S/0.42 5/29/2023 92,400.00 29,118 137,666 167,159


S/8,155.30 S/0.27 S/0.46 5/25/2023 67,900.00 17,703 85,760 119,400
S/9,966.40 S/0.23 S/0.37 5/16/2023 86,729.00 38,283 146,419 146,931
S/9,348.50 S/0.30 S/0.57 5/9/2023 49,980.00 14,934 61,520 73,736
S/8,807.70 S/0.23 S/0.39 4/24/2023 126,100.00 32,800 151,200 208,620
S/10,809.00 S/0.32 S/0.48 4/10/2023 105,300.00 13,646 134,385 209,926
S/9,536.60 S/0.36 S/0.52 3/17/2023 84,064.00 21,075 132,564 192,450
S/7,539.30 S/0.27 S/0.45 3/11/2023 73,190.00 8,746 89,247 133,404
S/23,023.27 S/0.33 S/0.51 3/1/2023 131,061.00 137,971 212,338 195,540
S/9,852.03 S/0.25 S/0.41 2/27/2023 134,470.00 52,460 145,332 198,550
S/9,149.50 S/0.18 S/0.36 2/9/2023 88,700.00 67,200 130,300 109,040
S/15,974.60 S/0.28 S/0.44 2/1/2023 141,536.00 26,400 138,870 279,200

7.44 148,025.10 0.27 0.45


27%
29%
26%
34%
31%
45%
23%
33%
35%
29%
33%
41%
32%
31%
38%

32%
Cantidad Cantidad
HG + HM + Productivi
% HG % HM % HP Total hijos Madres
HP dad 4.5
obtenidos obtenidos
80%
7% 39% 54% 355,197 443,810 4.92 2.68 137%

14% 37% 49% 120,819 129,229 4.53 2.24 126%

13% 38% 50% 279,918 336,370 3.90 1.94 108%

9% 41% 50% 333,943 426,343 4.68 2.34 130%


8% 38% 54% 222,863 290,763 3.02 1.62 84%
12% 44% 44% 331,633 418,362 4.59 2.03 128%
10% 41% 49% 150,190 200,170 1.70 0.83 47%
8% 39% 53% 392,620 518,720 5.10 2.71 142%
4% 38% 59% 357,957 463,257 4.93 2.89 137%
6% 38% 56% 346,089 430,153 4.83 2.69 134%
4% 39% 58% 231,397 304,587 3.74 2.15 104%
25% 39% 36% 545,849 676,910 4.00 1.43 111%
13% 37% 50% 396,342 530,812 4.55 2.28 126%
22% 43% 36% 306,540 395,240 3.12 1.11 87%
6% 31% 63% 444,470 586,006 4.21 2.65 117%

You might also like