Professional Documents
Culture Documents
COSTOS DIRECTOS
Rubros unidad Cantidad Costo unitario Total
Análisis de Suelo y Agua
Calicata jornal 1 S/. 33.17 S/. 33.17
Análisis de suelo muestras 2 S/. 85.00 S/. 170.00
Análisis de agua muestras 2 S/. 50.00 S/. 100.00
despaje y quema jornal 2 S/. 33.17 S/. 66.34
Preparación del Terreno
Subsolado hr/maq. 3 S/. 70.00 S/. 210.00
Arado hr/maq. 2.5 S/. 40.00 S/. 100.00
Gradeo hr/maq. 2.5 S/. 40.00 S/. 100.00
Trazado de campo
Est. 1 S/. 350.00 S/. 350.00
(topografo)
Plantación y Tapado
Hoyado jornal 25 S/. 33.17 S/. 829.25
Encostalado y traslado de
jornal 5 S/. 33.17 S/. 165.85
M.O
Tapado de hoyo jornal 7 S/. 33.17 S/. 232.19
Abonamiento y plantación jornal 18 S/. 33.17 S/. 597.06
traslado de m.o jornal 5 S/. 33.17 S/. 165.85
N° de plantas injertadas unidad 2666 S/. 5.00 S/. 13,330.00
Labores Culturales
Despunte jornal 3 S/. 33.17 S/. 99.51
Poda en verde hasta altura
jornal 8 S/. 33.17 S/. 265.36
requerida
Poda en verde para
jornal 9 S/. 33.17 S/. 298.53
formación de 4 brazos
Formación y amarre de
jornal 8 S/. 33.17 S/. 265.36
plantas
Aplicaciones jornal 12 S/. 33.17 S/. 398.04
Sistema de Riego
zanjeo para instalación de
H.M 1 S/. 180.00 S/. 180.00
tubos
Equipo de riego Est. 1 S/. 9,000.00 S/. 9,000.00
Instalación del sistema de
Est. 1 S/. 1,200.00 S/. 1,200.00
riego
Agua de pozo tubular M3 8000 S/. 0.25 S/. 2,000.00
Regadores y pozeros jornal 7 S/. 29.60 S/. 207.20
Fertilizantes de suelo
Fosfato diamonico kg 200 S/. 1.84 S/. 368.00
Nitrato de calcio kg 125.8 S/. 1.83 S/. 230.21
Sulfato de magnesio
kg 175.5 S/. 0.38 S/. 66.69
granulado
Sulfato de zinc kg 98 S/. 2.86 S/. 280.28
Guano de inverno sacos 456 S/. 5.30 S/. 2,416.80
Urea kg 115.6 S/. 1.70 S/. 196.52
Fungicida
Benzomii 500 kg 1.2 S/. 87.85 S/. 105.42
Bayfoian kg 1.85 S/. 10.27 S/. 19.00
Tifón litros 12 S/. 6.20 S/. 74.40
Azufre kg 175 S/. 1.38 S/. 241.50
Total Costos Directos S/. 34,362.53
COSTOS INDIRECTOS
Unidad /
Rubros Costo Unitario Total
Cantidad
Costos Indirectos
Gastos Generales (5%) S/. 1,718.13
Ing. Agrónomo
4 visitas S/. 150.00 S/. 600.00
Total Costos Indirectos S/. 2,318.13
Total Costo De Instalación S/. 36,680.66
COSTO DE MANTENIMIENTO DE VID EN SISTEMA ARBOLITO
POR HECTÁREA
COSTOS DIRECTOS
Rubros unidad Cantidad Costo Unitario Total
Mano de Obra
Abonamiento Jornal 4 S/. 33.17 S/. 132.68
Amarre de brazos Jornal 3 S/. 33.17 S/. 99.51
Aplicaciones Jornal 15 S/. 33.17 S/. 497.55
Desbrote Jornal 12 S/. 33.17 S/. 398.04
Labores Culturales (raspa,
Jornal 8 S/. 33.17 S/. 265.36
pajeo)
Poda Jornal 13 S/. 33.17 S/. 431.21
Guardianía Jornal 13 S/. 33.17 S/. 431.21
Cosecha Jornal 22 S/. 33.17 S/. 729.74
Otras labores Jornal 7 S/. 33.17 S/. 232.19
Maquinaria
Aplicaciones Horas 10 S/. 35.00 S/. 350.00
Carguío de insumos Horas 12 S/. 35.00 S/. 420.00
Gradeo Horas 12 S/. 35.00 S/. 420.00
Cosecha Horas 3.5 S/. 35.00 S/. 122.50
III.- Insecticidas
Marshal 480 EC litros 0.96 S/. 74.79 S/. 71.80
IV.- Herbicidas
Roundup litros 8 S/. 17.00 S/. 136.00
V.- Fungicidas
Benzomil 500 kilos 1 S/. 87.85 S/. 87.85
Ridomilgold68 kilos 1.33 S/. 60.70 S/. 80.73
VI.- Fertilizantes de suelo
Fosfato Diamonico kilos 245 S/. 1.47 S/. 360.15
Sulfato de magnesio
kilos 150 S/. 0.38 S/. 57.00
granulado
Sulfato de potasio blanco kilos 155 S/. 1.27 S/. 196.85
Sulfato de zinc kilos 125 S/. 2.86 S/. 357.50
COSTOS DIRECTOS
Postes perimetrales
unidad 80 S/. 18.00 S/. 1,440.00
3mt/6’’
Colocado y templado de
jornal 5 S/. 33.17 S/. 165.85
alambres
Colocado de
jornal 3 S/. 33.17 S/. 99.51
templadores
Plantación y tapado
Hoyado jornal 42 S/. 33.17 S/. 1,393.14
Tapado de hoyo jornal 4 S/. 33.17 S/. 132.68
Abonamiento y
jornal 12 S/. 33.17 S/. 398.04
plantación
Labores Culturales
Deshierbo jornal 4 S/. 33.17 S/. 132.68
Despaje y quema jornal 3 S/. 33.17 S/. 99.51
Despunte jornal 3 S/. 33.17 S/. 99.51
Poda en verde jornal 5 S/. 33.17 S/. 165.85
Formación y amarre de
jornal 6 S/. 33.17 S/. 199.02
plantas
Aplicaciones jornal 14 S/. 33.17 S/. 464.38
Sistema de Riego
Equipo de riego est. 1 S/. 7,924.00 S/. 7,924.00
Instalación del sistema
est. 1 S/. 450.00 S/. 450.00
de riego
riego
Agua de pozo tubular M3 1000 S/. 0.12 S/. 120.00
Regadores y pozeros jornal 5 S/. 29.60 S/. 148.00
Fertilizantes de Suelo
Fosfato diamonico kg. 200 S/. 1.47 S/. 294.00
Nitrato de calcio kg. 125 S/. 1.83 S/. 228.75
Sulfato de magnesio
kg. 175 S/. 0.38 S/. 66.50
granulado
Sulfato de zinc kg. 98 S/. 2.86 S/. 280.28
Guano de inverna sacos 200 S/. 5.30 S/. 1,060.00
Urea kg. 115.6 S/. 1.32 S/. 152.59
Fungicidas e
insecticida
Benzomil500 kg. 1.2 S/. 87.85 S/. 105.42
Bayfolan kg. 2 S/. 10.27 S/. 20.54
Tifón kg. 12 S/. 6.20 S/. 74.40
Azufre kg. 175 S/. 0.14 S/. 24.15
COSTOS INDIRECTOS
Rubros Cantidad/
Costo unitario Total
unidad
Costos Indirectos
Total Costo De
S/. 40,679.13
Instalación
COSTOS DIRECTOS
Costo
Rubros unidad Cantidad total
Unitario
Mano de obra
Abonamiento jornal 8 S/. 33.17 S/. 265.36
Amarre de parras jornal 8 S/. 33.17 S/. 265.36
Aplicaciones jornal 14 S/. 33.17 S/. 464.38
Desbrote jornal 6 S/. 33.17 S/. 199.02
Labores Culturales
(raspa, deshierbe, jornal 20 S/. 33.17 S/. 663.40
pajeo)
Poda jornal 12 S/. 33.17 S/. 398.04
Guardianía jornal 11 S/. 33.17 S/. 364.87
Cosecha jornal 15 S/. 33.17 S/. 497.55
Otras Labores jornal 5 S/. 33.17 S/. 165.85
Maquinaria
Aplicaciones jornal 12 S/. 33.17 S/. 398.04
Carguío de insumes jornal 2 S/. 33.17 S/. 66.34
Gradeo jornal 10 S/. 33.17 S/. 331.70
Cosecha jornal 8 S/. 33.17 S/. 265.36
Otras Labores jornal 4 S/. 33.17 S/. 132.68
Insecticidas
Marshal 480EC litros 0.96 S/. 74.79 S/. 71.80
Hieioxil Mix72 kg. 0.33 S/. 54.03 S/. 17.83
Herbicidas
Glitox litros 2.75 S/. 14.43 S/. 39.68
Fungicidas
Bayfidan 250DC kg. 0.3811 S/. 182.08 S/. 69.39
Benzonil 500 kg. 1.5 S/. 87.85 S/. 131.78
Azufre kg. 30 S/. 0.40 S/. 12.00
Fertilizantes de Suelo
Fosfato diamonico kg. 310 S/. 1.47 S/. 455.70
Sulfato amonio
kg. 16.6 S/. 0.69 S/. 11.45
cristalizado
Sulfato de magnesio
kg. 205 S/. 0.38 S/. 77.90
granulado
Sulfato de potasio
kg. 152 S/. 1.27 S/. 193.04
blanco
Guano de inverna sacos 150 S/. 5.30 S/. 795.00
Urea kg. 116 S/. 1.32 S/. 153.12
Quelato de zinc kg. 1 S/. 30.00 S/. 30.00
Fertilizantes Foliares
Fertibagra 15-G P.P. kg. 40 S/. 1.60 S/. 64.00
NPK 20-20-20
kg. 25 S/. 1.23 S/. 30.75
(Molimax)
Riego
Agua de pozo tubular M3 10000 S/. 0.10 S/. 1,000.00
Costos Indirectos
Gastos Generales (5%) S/. 323.75
Ing. Agrónomo 5 visita S/100.00 S/. 500.00
COSTOS DIRECTOS
Rubros unidad cantidad Costo unitario Total
Análisis de Suelo y Agua
Costos Indirectos
Gastos generales (5%) S/. 1,897.27
Ing. Agrónomo visitas 6 visitas S/. 150.00 S/. 900.00
COSTOS DIRECTOS
costo
Rubros unidad Cantidad total
unitario
Mano de obra
Abonamiento jornal 6 S/. 33.17 S/. 199.02
Amarre de parras jornal 10 S/. 33.17 S/. 331.70
Aplicaciones jornal 12 S/. 33.17 S/. 398.04
Desbrote jornal 8 S/. 33.17 S/. 265.36
Labores Culturales (raspa,
jornal 18 S/. 33.17 S/. 597.06
deshierbe, pajeo)
Poda jornal 13 S/. 33.17 S/. 431.21
Guardianía jornal 10 S/. 33.17 S/. 331.70
Cosecha jornal 20 S/. 33.17 S/. 663.40
Otras Labores jornal 6 S/. 33.17 S/. 199.02
Maquinaria
Aplicaciones Hr/maq 3 S/. 40.00 S/. 120.00
Gradeo Hr/maq 2 S/. 40.00 S/. 80.00
Cosecha Hr/maq 2 S/. 40.00 S/. 80.00
Insecticidas
Lorsbans EC lt. 0.8 S/. 180.00 S/. 144.00
dimetoxion Mix72 lt. 0.5 S/. 145.00 S/. 72.50
Herbicidas
Fuego 250 lt. 3 S/. 18.60 S/. 55.80
Fungicidas
Azufre kg. 28 S/. 0.45 S/. 12.60
Benomilo 200 EC kg. 1.5 S/. 98.30 S/. 147.45
Bayfidan 250DC lt 45 S/. 182.20 S/. 8,199.00
Fertilizantes de Suelo
Fosfato diamonico kg. 405 S/. 1.47 S/. 595.35
Sulfato amonio
kg. 22.5 S/. 0.69 S/. 15.53
cristalizado
Sulfato de magnesio
kg. 206 S/. 0.48 S/. 98.88
granulado
Sulfato de potasio blanco kg. 149 S/. 1.27 S/. 189.23
Guano de inverna sacos 164 S/. 5.10 S/. 836.40
Urea kg. 127 S/. 1.33 S/. 168.91
Quelato de zinc kg. 2.64 S/. 30.00 S/. 79.20
Fertilizantes Foliares
Fertibagra 15-G P.P. kg. 60 S/. 1.70 S/. 102.00
NPK 20-20-20 (Molimax) kg. 35 S/. 1.33 S/. 46.55
Riego
Agua de pozo tubular M3 10000 S/. 0.15 S/. 1,500.00
Regadores y pozaros jornal 6 S/. 33.17 S/. 199.02
Total Costos Directos S/. 16,158.93
COSTOS INDIRECTOS
Unidad
Rubros Costo Unitario
/cantidad
Costos Indirectos
Costo de Mantenimiento
S/. 17,566.87
COSTO DE INSTALACIÓN DE VID EN SISTEMA LIRA
COSTOS DIRECTOS
Rubros unidad cantidad precio unitario Total
Análisis de Suelo y Agua
Calicata jornal 30 S/. 33.17 S/. 981.83
Plantación y Tapado
Hoyado jornal 19 S/. 33.17 S/. 630.23
Encostalado y
jornal 5 S/. 33.17 S/. 165.85
traslado de M.O
Abonamiento y
jornal 18 S/. 33.17 S/. 597.06
plantación
N° de plantas
unidad 2666 S/. 4.50 S/. 11,997.00
injertadas
levantamiento de cabezales, centrales y templado de
alambres
Formación y amarre
jornal 8 S/. 33.17 S/. 265.36
de plantas
Sistema de Riego
Instalación del
est. 1 S/. 500.00 S/. 500.00
sistema de riego
Riego
Agua de pozo tubular m3 1000 S/. 0.15 S/. 150.00
Regadores y pozeros jornal 7 S/. 33.17 S/. 232.19
Fertilizantes de Suelo
Sulfato de magnesio
kg. 190 S/. 0.38 S/. 72.20
granulado
Costos Indirectos
Gastos generales
S/. 1,875.09
(5%)
Ing. Agrónomo visitas 4 S/. 150.00 S/. 600.00
Total Costos
S/. 2,651.27
Indirectos
Total Costo De
S/. 40,153.09
Instalación
COSTOS DIRECTOS
Rubros unidad Cantidad Costo Unitario Total
Mano de Obra
Abonamiento jornal 4 S/. 33.17 S/. 132.68
Amarre de brazos jornal 3 S/. 33.17 S/. 99.51
Aplicaciones jornal 15 S/. 33.17 S/. 497.55
Desbrote jornal 12 S/. 33.17 S/. 398.04
Labores Culturales
jornal 8 S/. 33.17 S/. 265.36
(raspa, pajeo)
Poda jornal 13 S/. 33.17 S/. 431.21
Guardianía jornal 2 S/. 33.17 S/. 66.34
Cosecha jornal 22 S/. 33.17 S/. 729.74
Otras labores jornal 4 S/. 33.17 S/. 132.68
Maquinaria
Aplicaciones horas/maq 7 S/. 35.00 S/. 245.00
Carguío de insumos horas/maq 6 S/. 45.00 S/. 270.00
rastra horas/maq 1 S/. 40.00 S/. 40.00
Gradeo horas/maq 1 S/. 40.00 S/. 40.00
Insecticidas
Marshal 480 EC litros 1 S/. 74.79 S/. 74.79
Herbicidas
Roundup litros 2 S/. 17.00 S/. 34.00
Fungicidas
Benzomil 500 kg 1 S/. 87.85 S/. 87.85
Ridomilgold68 kg 1 S/. 60.70 S/. 60.70
Fertilizantes de suelo
Fosfato Diamonico kg 240 S/. 1.47 S/. 352.80
Sulfato de
kg 165 S/. 0.38 S/. 62.70
magnesio granulado
Sulfato de potasio
kg 170 S/. 48.00 S/. 8,160.00
blanco
Sulfato de zinc kg 100 S/. 2.86 S/. 286.00
Gusano de inverna sacos 300 S/. 5.30 S/. 1,590.00
Urea kg 130 S/. 1.32 S/. 171.60
Fertilizantes foliares
Fertivagra 15-G
kg 40 S/. 1.60 S/. 64.00
P.P.
NPL 20-20-
litros 25 S/. 1.23 S/. 30.75
20(Molimax)
kalex litros 1 S/. 46.54 S/. 46.54
Riego
Agua de pozo
m3 1000 S/. 0.12 S/. 120.00
tubular
Regadores y
jornal 15 S/. 33.17 S/. 497.55
pozeros
Total Costos Directos S/. 14,987.39
COSTOS INDIRECTOS
Costos Indirectos
COSTOS DIRECTOS
Costo
Rubros unidad Cantidad Total
unitario
Análisis de Suelo y Agua
Calicatas jornal 2 S/. 33.17 S/. 66.34
Análisis de
muetsras 2 S/. 85.00 S/. 170.00
suelo
Análisis de
muestras 2 S/. 50.00 S/. 100.00
agua
Preparación del terreno
Subsolado hr/maq. 3 S/. 70 S/. 210.00
Arado hr/maq. 2.5 S/. 40 S/. 100.00
Gradeo hr/maq. 2.5 S/. 40 S/. 100.00
Trazado de
jornal 2 S/. 33.17 S/. 66.34
Campo
Material de Construcción
Postes
esquineros unidades 8 S/. 25.00 S/. 200.00
3mt
Postes
perimetrales unidades 133 17 S/. 2,261.00
3mt/6’’
Postes
centrales unidades 1617 6 S/. 9,702.00
2.5/4’’
Alambre N°
kg. 961.71 7.12 S/. 6,847.38
16
Alambre
kg. 302.35 6.64 S/. 2,007.60
N°12
Alambre Nº
kg. 50 6.1 S/. 305.00
08
Anclaje unidades 149 4.38 S/. 652.62
bloquetas unidades 149 4.3 S/. 640.70
Instalación del Viñedo
Hoyado para
jornal 20 S/. 33.17 S/. 663.40
postes
Colocado de
jornal 7 S/. 33.17 S/. 232.19
postes
Instalación
jornal 3 S/. 33.17 S/. 99.51
de anclaje
Colocado y
templado de jornal 5 S/. 33.17 S/. 165.85
alambres
Colocado de
jornal 3 S/. 33.17 S/. 99.51
templadores
Plantación y tapado
Hoyado jornal 42 S/. 33.17 S/. 1,393.14
Tapado de
jornal 4 S/. 33.17 S/. 132.68
hoyo
Abonamiento
jornal 12 S/. 33.17 S/. 398.04
y plantación
N° de plantas
unidades 1666 S/. 6.00 S/. 9,996.00
injertadas
Labores Culturales
Deshierbo jornal 4 S/. 33.17 S/. 132.68
Despaje y
jornal 3 S/. 33.17 S/. 99.51
quema
Despunte jornal 3 S/. 33.17 S/. 99.51
Poda en
jornal 5 S/. 33.17 S/. 165.85
verde
Formación y
amarre de jornal 6 S/. 33.17 S/. 199.02
plantas
Aplicaciones jornal 14 S/. 33.17 S/. 464.38
riego S/. 0.00
Agua de
m3 1000 S/. 0.14 S/. 140.00
pozo tubular
Regadores y
5 S/. 33.17 S/. 165.85
pozeros
Fertilizantes de Suelo
Fosfato
200 1.47 S/. 294.00
diamonico
Nitrato de
kg. 125.8 1.83 S/. 230.21
calcio
Sulfato de
magnesio kg. 175.5 0.38 S/. 66.69
granulado
Sulfato de
kg. 98 2.86 S/. 280.28
zinc
Guano de
sacos 456 5.3 S/. 2,416.80
inverna***
Urea kg. 115.6 1.32 S/. 152.59
Fungicidas e insecticida
Benzomil500 kg. 1.2 87.85 S/. 105.42
Bayfolan kg. 2 10.27 S/. 20.54
Tifón kg. 12 6.2 S/. 74.40
Azufre kg. 175 0.138 S/. 24.15
Total costos directos S/. 41,741.19
COSTOS INDIRECTOS
Costo
Rubros unidad Cantidad Total
unitario
Costos Indirectos
Gastos generales (5%) S/. 2,087.06
Ing.
visitas 5 S/. 150.00 S/. 750.00
Agrónomo
Total Costos Indirectos S/. 2,837.06
Total Costo De Instalación S/. 44,578.24
COSTOS DIRECTOS
Cantidad/
Rubros unidad costo unitario total
Unidad
Mano de obra
Abonamiento jornal 7 S/. 33.17 S/. 232.19
Amarre de
jornal 7 S/. 33.17 S/. 232.19
parras
Aplicaciones jornal 13 S/. 33.17 S/. 431.21
Labores
Culturales
(raspa, jornal 17 S/. 33.17 S/. 563.89
deshierbe,
pajeo)
Poda jornal 12 S/. 33.17 S/. 398.04
Guardianía jornal 11 S/. 33.17 S/. 364.87
Cosecha jornal 15 S/. 33.17 S/. 497.55
Maquinaria
Aplicaciones hr/maq. 9 S/. 35.00 S/. 315.00
Gradeo hr/maq. 11 S/. 40.00 S/. 440.00
Insecticidas
Marshal
litrso 0.96 S/. 74.79 S/. 71.80
480EC
Hieioxil Mix72 kg 0.33 S/. 54.03 S/. 17.83
Fungicidas
Bayfidan
kilos 0.3811 S/. 182.08 S/. 69.39
250DC
Benzonil 500 kilos 1.5 S/. 87.85 S/. 131.78
Azufre kilos 30 S/. 0.40 S/. 12.00
Fertilizantes de Suelo
Fosfato
kg 120 S/. 1.47 S/. 176.40
diamonico
Sulfato
amonio kg 20 S/. 0.69 S/. 13.80
cristalizado
Sulfato de
kg 155 S/. 1.27 S/. 196.85
potasio blanco
Guano de
sacos 300 S/. 5.30 S/. 1,590.00
inverna
Urea kg 146 S/. 1.32 S/. 192.72
Quelato de
kg 2 S/. 30.00 S/. 60.00
zinc
Fertilizantes Foliares
Fertibagra 15-
kg 40 S/. 1.60 S/. 64.00
G P.P.
NPK 20-20-20
kg 25 S/. 1.23 S/. 30.75
(Molimax)
Riego
Agua de pozo
m3 10000 S/. 0.12 S/. 1,200.00
tubular
Regadores y
jornal 6 S/. 29.60 S/. 177.60
pozaros
Total Costos Directos S/. 7,479.85
COSTOS INDIRECTOS
Rubros Cantidad/
Costo Unitario Total
Unidad
Costos Indirectos
Gastos Generales (5%) S/. 373.99
Ing. Agrónomo
6 visitas S/150.00 S/. 900.00
Total Costos Indirectos S/. 1,273.99
Costo de Mantenimiento S/. 8,753.85