| COSTOS DE PRODUCCION DE PAPA VARIEDAD PARDA PASTUSA EN LOS DEPARTAMENTOS DE CUNDINAMARCA Y BOYACA | ||||||||||||
| PROMED= IO ANUAL SEMESTRES A Y B | ||||||||||||
| PERIOD= O 1990 - 2000 | ||||||||||||
| COMPONENTES | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | |
| Semillas | 138,000 | 177,500 | 180,000 | 228,000 | 285,000 | 40= 2,000 | 483,000 | 564,000 | 780,000 | 810,000 | 88= 8,000 | |
| Fer= tilizantes y correctivos | 225,298 | 319,850 | 392,672 | 453,290 | 521,570 | 68= 5,200 | 794,000 | 887,900 | 1,052,700 | 1,343,000 | 1,483,250 | |
| Ins= ecticidas | 116,133 | &nbs= p; 95,300 | 100,200 | 119,860 | 149,750 | 23= 7,125 | 281,530 | 344,730 | 463,150 | 558,850 | 60= 7,100 | |
| Tra= mpa Feromona sexual control Tecia solanivora | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | &nbs= p; 6,000 | &nbs= p; 24,800 | &nbs= p; 40,200 | &nbs= p; 37,900 | &nbs= p; 35,000 | |
| Fun= gicidas y adherentes | &nbs= p; 36,137 | &nbs= p; 60,000 | &nbs= p; 70,842 | &nbs= p; 88,565 | 149,190 | 17= 8,900 | 276,250 | 402,250 | 584,000 | 665,000 | 74= 5,250 | |
| Emp= aque | &nbs= p; 60,960 | &nbs= p; 84,560 | 101,000 | 139,200 | 171,200 | 18= 9,600 | 214,240 | 226,240 | 262,080 | 308,580 | 32= 0,840 | |
| Tot= al Insumos | 576,528 | 737,210 | 844,714 | 1,028,915 | 1,276,710 | 1,692,825 | 2,055,020 | 2,449,920 | 3,182,130 | &n= bsp; 3,723,330 | 4,079,440 | |
| &nb= sp; | ||||||||||||
| Pre= paración de suelos - Maquinaria | &nbs= p; 36,000 | &nbs= p; 48,000 | &nbs= p; 62,500 | &nbs= p; 90,750 | 101,750 | 13= 9,750 | 161,200 | 182,000 | 221,000 | 237,250 | 24= 5,050 | |
| Man= o de Obra (Jornada a todo Costo) | 246,450 | 294,950 | 385,875 | 476,250 | 706,500 | 89= 3,000 | 1,055,450 | 1,207,750 | 1,450,450 | 1,637,450 | 1,723,425 | |
| Tra= nsporte | 114,740 | 186,342 | 206,400 | 252,000 | 304,500 | 37= 5,500 | 455,300 | 542,800 | 628,300 | 739,200 | 81= 6,950 | |
| Tot= al Costos Directos | 973,718 | 1,266,502 | 1,499,489 | 1,847,915 | 2,389,460 | 3,101,075 | 3,726,970 | 4,382,470 | 5,481,880 | 6,337,230 | 2,785,425 | |
| &nb= sp; | ||||||||||||
| Arr= endamiento por cosecha | &nbs= p; 45,000 | &nbs= p; 50,000 | &nbs= p; 55,000 | &nbs= p; 67,500 | &nbs= p; 82,500 | &nbs= p; 90,000 | 130,000 | 182,500 | 227,500 | 267,500 | 29= 2,500 | |
| Dep= reciación equipos y construcciones Transitorias | &nbs= p; 5,500 | &nbs= p; 8,677 | &nbs= p; 10,845 | &nbs= p; 15,000 | &nbs= p; 16,500 | &nbs= p; 27,500 | &nbs= p; 34,000 | &nbs= p; 43,750 | &nbs= p; 55,750 | &nbs= p; 76,500 | &nbs= p; 95,000 | |
| Int= erés FINAGRO sobre monto financiado | &nbs= p; 93,563 | 102,000 | 104,000 | 173,750 | 194,167 | 23= 3,940 | 283,500 | 319,200 | 402,500 | 452,000 | 42= 4,665 | |
| Int= erés al capital invertido recursos propios | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | &nbs= p; 95,710 | &nbs= p; 48,755 | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | |||
| Asi= stencia Técnica | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | &nbs= p; 9,000 | &nbs= p; 9,450 | &nbs= p; 13,900 | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | <= span style=3D'mso-spacerun:yes'> &nbs= p; - | ||
| Adm= inistración (2% sobre costos directos) | &nbs= p; 19,474 | &nbs= p; 25,330 | &nbs= p; 29,990 | &nbs= p; 36,959 | &nbs= p; 47,789 | &nbs= p; 62,022 | &nbs= p; 74,540 | &nbs= p; 87,650 | 109,638 | 126,745 | 13= 8,541 | |
| Inp= revistos (5% sobre costos directos) | &nbs= p; 48,686 | &nbs= p; 63,325 | &nbs= p; 74,974 | &nbs= p; 92,396 | 119,473 | 15= 5,054 | 186,349 | 219,224 | 274,094 | 316,862 | 34= 7,354 | |
| Tot= al Costos Indirectos | 212,223 | 258,332 | 284,259 | 495,215 | 509,184 | 56= 8,516 | 708,389 | 852,324 | 1,069,482 | 1,239,607 | 1,298,060 | |
| TOTA= L COSTOS DE PRODUCCION | 1,185,939 | 1,524,834 | 1,940,864 | 2,343,130 | 2,898,644 | 3,669,591 | 4,435,359 | 5,234,794 | 6,551,362 | 7,576,837 | 8,162,925 | |
| F= UENTE: FEDEPAPA. Departamento Técnico | ||||||||||||
| <= /td> | ||||||||||||
| = | ||||||||||||
| = | ||||||||||||
| = | ||||||||||||
| = | ||||||||||||
| = |