Van Parte 1

Cantidades C. Unitarios C.
Parciales
PREPARACION DEL TERRENO
Volteo de tierra 6 S/. 50.00 S/. 300.00
Yunta 2 S/. 80.00 S/. 160.00
Apertura de surco 4 S/. 40.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
Abonado 4 S/. 45.00 S/. 180.00
Papa
INSUMO
Semilla 1200 S/. 0.60 S/. 720.00
Abono 200 S/. 0.46 S/. 92.00
COSTOS
COSECHA
Jornales 4 S/. 35.00 S/. 140.00
SUB GASTOS S/. 1,977.00
PLANTACION
Plantas 196 S/. 1.00 S/. 196.00
Plantacion 20 S/. 35.00 S/. 700.00
Quinual SILVICULTURA
Poda 196 S/. 3.00 S/. 588.00
Sacar arbol 20 S/. 50.00 S/. 175.00
COSTO TOTAL S/. 3,636.00
Producción/ha 22404.4
Precio chacra S/. 0.80
Papa S/. 17,923.49
SUB BENEFICIOS
BENEFICIOS
LEÑA
5to año 196 S/. 2.00 S/. 392.00
8vo año 196 S/. 2.00 S/. 392.00
Quinual
ARBOL EN PIE
10mo año 196 S/. 40.00 S/. 7,840.00
SUB BENEFICIOS S/. 8,624.00
BENEFICIO TOTAL S/. 26,547.49
VAN
VAN TOTAL
MONO
Cantidades Precio Costo
PREPARACION
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
COSTOS
Papa Abonado 4 S/. 45.00 S/. 180.00

COSTOS
Papa
INSUMO
Semilla 1200 S/. 0.60 S/. 720.00
Abono 200 S/. 0.46 S/. 92.00
COSECHA
Jornales 4 S/. 35.00 S/. 140.00
22404.4
BENEFICIO
Producción/ha
Papa Precio chacra S/. 0.80
S
SUB BENEFICIOS
BENEFICIO TOTAL
VAN
VAN TOTAL
VAN SISITEMA
VAN MONOCULTIVO
PAPA+ QUINUAL
C. Totales 1° año 2° año 3° año 4° año 5° año 6° año
S/. 1,025.00 10000 9851 9604 9216 9604 9216
S/. 812.00
S/. 140.00
S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00
S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 2,873.00 S/. 1,947.54 S/. 1,898.71 S/. 1,822.00 S/. 2,463.43 S/. 1,822.00
S/. 17,923.49 S/. 17,656.43 S/. 21,517.15 S/. 21,680.25 S/. 23,722.65 S/. 23,902.48
S/. 22,593.00 S/. 22,764.26 S/. 24,908.79 S/. 25,097.60
S/. 18,074.40 S/. 18,211.41 S/. 19,927.03 S/. 20,078.08
S/. 392.00
S/. 18,211.41
S/. 17,923.49 S/. 17,656.43 S/. 18,074.40 S/. 18,211.41 S/. 20,319.03 S/. 20,078.08
S/. 14,198.57 S/. 13,980.85 S/. 13,581.42 S/. 12,981.95 S/. 13,342.75 S/. 12,869.81
S/.
MONOCULTIVOS Olluco
1° año 2° año 3° año 4° año 5° año 6° año 7° año
10000 10000 10000 10000 10000 10000 10000
S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00
S/. 17,923.49 S/. 17,923.49 S/. 17,923.49 S/. 17,923.49 S/. 17,923.49 S/. 17,923.49 S/. 17,923.49
S/. 17,923.49 S/. 17,923.49 S/. 17,923.49 S/. 17,923.49 S/. 17,923.49 S/. 17,923.49 S/. 17,923.49
S/. 15,043.86 S/. 14,192.32 S/. 13,388.98 S/. 12,631.11 S/. 11,916.14 S/. 11,241.64 S/. 10,605.33
S/.

S/. 14,198.57 S/. 13,980.85 S/. 13,581.42 S/. 12,981.95 S/. 13,342.75 S/. 12,869.81 S/. 12,543.52
S/. 15,043.86 S/. 14,192.32 S/. 13,388.98 S/. 12,631.11 S/. 11,916.14 S/. 11,241.64 S/. 10,605.33
7° año 8° año 9° año 10° año
9025 9604 9216 9025
S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00
S/. - S/. 588.00 S/. - S/. 175.00

S/. 1,784.24 S/. 2,463.43 S/. 1,822.00 S/. 1,942.18
S/. 24,577.46 S/. 27,461.94 S/. 27,670.10 S/. 28,451.48

S/. 25,806.33 S/. 28,835.04 S/. 29,053.61 S/. 29,874.05
S/. 20,645.06 S/. 23,068.03 S/. 23,242.89 S/. 23,899.24
S/. 392.00
S/. 7,840.00
S/. 20,645.06 S/. 31,739.24
S/. 20,645.06 S/. 23,068.03 S/. 23,242.89 S/. 31,739.24
S/. 12,543.52 S/. 12,927.58 S/. 12,678.99 S/. 16,638.52
135,743.97
8° año 9° año 10° año

10000 10000 10000
S/. 1,977.00 S/. 1,977.00 S/. 1,977.00
S/. 17,923.49 S/. 17,923.49 S/. 17,923.49

S/. 17,923.49 S/. 17,923.49 S/. 17,923.49
S/. 10,005.02 S/. 9,438.70 S/. 8,904.44
117,367.54

S/. 12,927.58 S/. 12,678.99 S/. 16,638.52
S/. 10,005.02 S/. 9,438.70 S/. 8,904.44
FACTIBLE S/. 18,376.43

Cantidades C. Unitarios C. Parciales
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
Abonado 4 S/. 45.00 S/. 180.00
Habas
INSUMO
Semilla 180 S/. 3.75 S/. 675.00
Abono 200 S/. 0.46 S/. 92.00
COSTOS
COSECHA
Jornales 4 S/. 35.00 S/. 140.00
PLANTACION
Plantas 196 S/. 1.00 S/. 196.00
Plantacion 20 S/. 35.00 S/. 700.00
Poda 196 S/. 3.00 S/. 588.00
Sacar arbol 20 S/. 50.00 S/. 175.00
Habas S/. 32,604.71
SUB BENEFICIOS
BENEFICIOS
LEÑA
5to año 196 S/. 2.00 S/. 392.00
8vo año 196 S/. 2.00 S/. 392.00
Quinual
ARBOL EN PIE
10mo año 196 S/. 40.00 S/. 7,840.00
VAN
VAN TOTAL
MONOC
PREPARACION
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
COSTOS
Habas Abonado 4 S/. 45.00 S/. 180.00

COSTOS
Habas
INSUMO
Semilla 180 S/. 3.75 S/. 675.00
Abono 200 S/. 0.46 S/. 92.00
COSECHA
Jornales 4 S/. 35.00 S/. 140.00
21736.5
BENEFICIO
Producción/ha
Habas Precio chacra S/. 1.50
S
SUB BENEFICIOS
BENEFICIO TOTAL
VAN
VAN TOTAL
VAN SISITEMA
VAN MONOCULTIVO
HABAS+QUINUAL
S/. 1,025.00 10000 9851 9604 9216 9604 9216
S/. 767.00
S/. 140.00
S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00
S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 2,828.00 S/. 1,903.21 S/. 1,855.49 S/. 1,780.53 S/. 2,420.21 S/. 1,780.53
S/. 32,604.71 S/. 32,118.89 S/. 20,875.71 S/. 21,033.95 S/. 23,015.47 S/. 23,189.93
S/. 21,919.49 S/. 22,085.64 S/. 24,166.24 S/. 24,349.42
S/. 32,879.24 S/. 33,128.47 S/. 36,249.36 S/. 36,524.13
S/. 392.00
S/. 33,128.47
S/. 32,604.71 S/. 32,118.89 S/. 32,879.24 S/. 33,128.47 S/. 36,641.36 S/. 36,524.13
S/. 28,091.23 S/. 26,891.85 S/. 26,048.13 S/. 24,830.50 S/. 25,572.03 S/. 24,492.87
S/.
MONOCULTIVOS HABAS
10000 10000 10000 10000 10000 10000 10000
S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00
S/. 32,604.71 S/. 32,604.71 S/. 32,604.71 S/. 32,604.71 S/. 32,604.71 S/. 32,604.71 S/. 32,604.71
S/. 32,604.71 S/. 32,604.71 S/. 32,604.71 S/. 32,604.71 S/. 32,604.71 S/. 32,604.71 S/. 32,604.71
S/. 28,936.51 S/. 27,298.60 S/. 25,753.39 S/. 24,295.66 S/. 22,920.43 S/. 21,623.05 S/. 20,399.10
S/.

S/. 28,091.23 S/. 26,891.85 S/. 26,048.13 S/. 24,830.50 S/. 25,572.03 S/. 24,492.87 S/. 23,816.96
S/. 28,936.51 S/. 27,298.60 S/. 25,753.39 S/. 24,295.66 S/. 22,920.43 S/. 21,623.05 S/. 20,399.10
9025 9604 9216 9025
S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00
S/. - S/. 588.00 S/. - S/. 175.00

S/. 1,743.63 S/. 2,420.21 S/. 1,780.53 S/. 1,901.57
S/. 23,844.79 S/. 26,643.28 S/. 26,845.24 S/. 27,603.32

S/. 25,037.02 S/. 27,975.44 S/. 28,187.50 S/. 28,983.49
S/. 37,555.54 S/. 41,963.16 S/. 42,281.25 S/. 43,475.23
S/. 392.00
S/. 7,840.00
S/. 37,555.54 S/. 51,315.23
S/. 37,555.54 S/. 41,963.16 S/. 42,281.25 S/. 51,315.23
S/. 23,816.96 S/. 24,809.74 S/. 23,972.31 S/. 27,592.33
256,117.97

10000 10000 10000
S/. 1,932.00 S/. 1,932.00 S/. 1,932.00
S/. 32,604.71 S/. 32,604.71 S/. 32,604.71

S/. 32,604.71 S/. 32,604.71 S/. 32,604.71
S/. 19,244.43 S/. 18,155.13 S/. 17,127.48
225,753.78

S/. 24,809.74 S/. 23,972.31 S/. 27,592.33
S/. 19,244.43 S/. 18,155.13 S/. 17,127.48

Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
Abonado 4 S/. 45.00 S/. 180.00
Cebada
INSUMO
Semilla 100 S/. 1.50 S/. 150.00
Abono 197.83 S/. 1.42 S/. 280.92
COSTOS
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
PLANTACION
Plantas 196 S/. 1.00 S/. 196.00
Plantacion 20 S/. 35.00 S/. 700.00
Poda 196 S/. 3.00 S/. 588.00
Sacar arbol 20 S/. 50.00 S/. 175.00
Cebada S/. 11,922.08
SUB BENEFICIOS
BENEFICIOS
LEÑA
5to año 196 S/. 2.00 S/. 392.00
8vo año 196 S/. 2.00 S/. 392.00
Quinual
ARBOL EN PIE
10mo año 196 S/. 40.00 S/. 7,840.00
VAN
VAN TOTAL
MONO
PREPARACION
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
COSTOS
Cebada Abonado 4 S/. 45.00 S/. 180.00

COSTOS
Cebada
INSUMO
Semilla 100 S/. 1.50 S/. 150.00
Abono 197.83 S/. 1.42 S/. 280.92
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
7013.0
BENEFICIO
Producción/ha
Cebada Precio chacra S/. 1.70
S
SUB BENEFICIOS
BENEFICIO TOTAL
VAN
VAN TOTAL
VAN SISTEMA
VAN MONOCULTIVO
CEBADA+QUINUAL
S/. 1,025.00 10000 9851 9604 9216 9604 9216
S/. 430.92
S/. 160.00
S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92
S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 2,511.92 S/. 1,591.84 S/. 1,551.93 S/. 1,489.23 S/. 2,116.64 S/. 1,489.23
S/. 11,922.08 S/. 11,744.44 S/. 6,735.28 S/. 6,786.33 S/. 7,425.64 S/. 7,481.93
S/. 7,072.04 S/. 7,125.65 S/. 7,796.92 S/. 7,856.03
S/. 12,022.47 S/. 12,113.60 S/. 13,254.77 S/. 13,355.24
S/. 392.00
S/. 12,113.60
S/. 11,922.08 S/. 11,744.44 S/. 12,022.47 S/. 12,113.60 S/. 13,646.77 S/. 13,355.24
S/. 8,877.51 S/. 9,035.78 S/. 8,791.27 S/. 8,415.50 S/. 8,615.98 S/. 8,365.07
S/.
MONOCULTIVOS Olluco
10000 10000 10000 10000 10000 10000 10000
S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92
S/. 11,922.08 S/. 11,922.08 S/. 11,922.08 S/. 11,922.08 S/. 11,922.08 S/. 11,922.08 S/. 11,922.08
S/. 11,922.08 S/. 11,922.08 S/. 11,922.08 S/. 11,922.08 S/. 11,922.08 S/. 11,922.08 S/. 11,922.08
S/. 9,722.80 S/. 9,172.45 S/. 8,653.25 S/. 8,163.45 S/. 7,701.37 S/. 7,265.44 S/. 6,854.19
S/.
S/. 8,877.51 S/. 9,035.78 S/. 8,791.27 S/. 8,415.50 S/. 8,615.98 S/. 8,365.07 S/. 8,162.92
S/. 9,722.80 S/. 9,172.45 S/. 8,653.25 S/. 8,163.45 S/. 7,701.37 S/. 7,265.44 S/. 6,854.19
9025 9604 9216 9025
S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92
S/. - S/. 588.00 S/. - S/. 175.00

S/. 1,458.37 S/. 2,116.64 S/. 1,489.23 S/. 1,616.30
S/. 7,693.21 S/. 8,596.11 S/. 8,661.27 S/. 8,905.85

S/. 8,077.87 S/. 9,025.91 S/. 9,094.33 S/. 9,351.15
S/. 13,732.38 S/. 15,344.05 S/. 15,460.36 S/. 15,896.95
S/. 392.00
S/. 7,840.00
S/. 13,732.38 S/. 23,736.95
S/. 13,732.38 S/. 15,344.05 S/. 15,460.36 S/. 23,736.95
S/. 8,162.92 S/. 8,299.04 S/. 8,269.49 S/. 12,352.05
89,184.61

10000 10000 10000
S/. 1,615.92 S/. 1,615.92 S/. 1,615.92
S/. 11,922.08 S/. 11,922.08 S/. 11,922.08

S/. 11,922.08 S/. 11,922.08 S/. 11,922.08
S/. 6,466.22 S/. 6,100.20 S/. 5,754.91
75,854.27
S/. 8,299.04 S/. 8,269.49 S/. 12,352.05

S/. 6,466.22 S/. 6,100.20 S/. 5,754.91

Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
Abonado 4 S/. 45.00 S/. 180.00
Arverja
INSUMO
Semilla 90 S/. 3.15 S/. 283.50
Abono 35.37 S/. 1.75 S/. 61.90
COSTOS
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
PLANTACION
Plantas 196 S/. 1.00 S/. 196.00
Plantacion 20 S/. 35.00 S/. 700.00
Poda 196 S/. 3.00 S/. 588.00
Sacar arbol 20 S/. 50.00 S/. 175.00
Arverja S/. 33,391.30
SUB BENEFICIOS
BENEFICIOS
LEÑA
5to año 196 S/. 2.00 S/. 392.00
8vo año 196 S/. 2.00 S/. 392.00
Quinual
ARBOL EN PIE
10mo año 196 S/. 40.00 S/. 7,840.00
VAN
VAN TOTAL
MONO
PREPARACION
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
COSTOS
Arverja Abonado 4 S/. 45.00 S/. 180.00

COSTOS
Arverja
INSUMO
Semilla 90 S/. 3.15 S/. 283.50
Abono 35.37 S/. 1.75 S/. 61.90
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
16695.7
BENEFICIO
Producción/ha
Arverja Precio chacra S/. 2.00
S
SUB BENEFICIOS
BENEFICIO TOTAL
VAN
VAN TOTAL
VAN SISTEMA
VAN MONOCULT
QUINUAL+ARVERJA
S/. 1,025.00 10000 9851 9604 9216 9604 9216
S/. 345.40
S/. 160.00
S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40
S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 2,426.40 S/. 1,507.59 S/. 1,469.79 S/. 1,410.41 S/. 2,034.51 S/. 1,410.41
S/. 33,391.30 S/. 32,893.77 S/. 16,034.50 S/. 16,156.05 S/. 17,678.04 S/. 17,812.04
S/. 16,836.23 S/. 16,963.85 S/. 18,561.94 S/. 18,702.64
S/. 33,672.45 S/. 33,927.70 S/. 37,123.88 S/. 37,405.29
S/. 392.00
S/. 33,927.70
S/. 33,391.30 S/. 32,893.77 S/. 33,672.45 S/. 33,927.70 S/. 37,515.88 S/. 37,405.29
S/. 29,212.17 S/. 27,933.58 S/. 27,037.98 S/. 25,756.73 S/. 26,513.75 S/. 25,374.96
S/.
MONOCULTIVOS Olluco
10000 10000 10000 10000 10000 10000 10000
S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40
S/. 33,391.30 S/. 33,391.30 S/. 33,391.30 S/. 33,391.30 S/. 33,391.30 S/. 33,391.30 S/. 33,391.30
S/. 33,391.30 S/. 33,391.30 S/. 33,391.30 S/. 33,391.30 S/. 33,391.30 S/. 33,391.30 S/. 33,391.30
S/. 30,057.46 S/. 28,356.09 S/. 26,751.03 S/. 25,236.82 S/. 23,808.32 S/. 22,460.68 S/. 21,189.32
S/.

S/. 29,212.17 S/. 27,933.58 S/. 27,037.98 S/. 25,756.73 S/. 26,513.75 S/. 25,374.96 S/. 24,660.58
S/. 30,057.46 S/. 28,356.09 S/. 26,751.03 S/. 25,236.82 S/. 23,808.32 S/. 22,460.68 S/. 21,189.32
9025 9604 9216 9025
S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40
S/. - S/. 588.00 S/. - S/. 175.00

S/. 1,381.18 S/. 2,034.51 S/. 1,410.41 S/. 1,539.12
S/. 18,315.03 S/. 20,464.54 S/. 20,619.66 S/. 21,201.94

S/. 19,230.79 S/. 21,487.77 S/. 21,650.65 S/. 22,262.04
S/. 38,461.57 S/. 42,975.53 S/. 43,301.30 S/. 44,524.08
S/. 392.00
S/. 7,840.00
S/. 38,461.57 S/. 52,364.08
S/. 38,461.57 S/. 42,975.53 S/. 43,301.30 S/. 52,364.08
S/. 24,660.58 S/. 25,686.91 S/. 24,795.15 S/. 28,380.39
265,352.20

10000 10000 10000
S/. 1,530.40 S/. 1,530.40 S/. 1,530.40
S/. 33,391.30 S/. 33,391.30 S/. 33,391.30

S/. 33,391.30 S/. 33,391.30 S/. 33,391.30
S/. 19,989.92 S/. 18,858.42 S/. 17,790.96
234,499.02

S/. 25,686.91 S/. 24,795.15 S/. 28,380.39
S/. 19,989.92 S/. 18,858.42 S/. 17,790.96

Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
Abonado 4 S/. 45.00 S/. 180.00
olluco
INSUMO
Semilla 1200 S/. 1.00 S/. 1,200.00
Abono 135 S/. 2.50 S/. 337.50
COSTOS
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
PLANTACION
Plantas 196 S/. 1.00 S/. 196.00
Plantacion 20 S/. 35.00 S/. 700.00
Poda 196 S/. 3.00 S/. 588.00
Sacar arbol 20 S/. 50.00 S/. 175.00
Olluco S/. 14,389.72
SUB BENEFICIOS
BENEFICIOS
LEÑA
5to año 196 S/. 2.00 S/. 392.00
8vo año 196 S/. 2.00 S/. 392.00
Quinual
ARBOL EN PIE
10mo año 196 S/. 40.00 S/. 7,840.00
VAN
VAN TOTAL
MONO
PREPARACION
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
COSTOS
Olluco Abonado 4 S/. 45.00 S/. 180.00

COSTOS
Olluco
INSUMO
Semilla 1200 S/. 1.00 S/. 1,200.00
Abono 135 S/. 2.50 S/. 337.50
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
10278.4
BENEFICIO
Producción/ha
Olluco Precio chacra S/. 1.40
S
SUB BENEFICIOS
BENEFICIO TOTAL
VAN
VAN TOTAL
VAN SISTEMA
VAN MONOCULTIVO
OLLUCO+QUINUAL
S/. 1,025.00 10000 9851 9604 9216 9604 9216
S/. 1,537.50
S/. 160.00
S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50
S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 3,618.50 S/. 2,681.93 S/. 2,614.69 S/. 2,509.06 S/. 3,179.40 S/. 2,509.06
S/. 14,389.72 S/. 14,175.31 S/. 9,871.35 S/. 9,946.17 S/. 10,883.16 S/. 10,965.66
S/. 10,364.91 S/. 10,443.48 S/. 11,427.32 S/. 11,513.94
S/. 14,510.88 S/. 14,620.87 S/. 15,998.24 S/. 16,119.51
S/. 392.00
S/. 14,620.87
S/. 14,389.72 S/. 14,175.31 S/. 14,510.88 S/. 14,620.87 S/. 16,390.24 S/. 16,119.51
S/. 10,161.53 S/. 10,229.06 S/. 9,988.27 S/. 9,593.69 S/. 9,871.91 S/. 9,594.84
S/.
MONOCULTIVOS Olluco
10000 10000 10000 10000 10000 10000 10000
S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50
S/. 14,389.72 S/. 14,389.72 S/. 14,389.72 S/. 14,389.72 S/. 14,389.72 S/. 14,389.72 S/. 14,389.72
S/. 14,389.72 S/. 14,389.72 S/. 14,389.72 S/. 14,389.72 S/. 14,389.72 S/. 14,389.72 S/. 14,389.72
S/. 11,006.81 S/. 10,383.78 S/. 9,796.02 S/. 9,241.53 S/. 8,718.42 S/. 8,224.93 S/. 7,759.37
S/.

S/. 10,161.53 S/. 10,229.06 S/. 9,988.27 S/. 9,593.69 S/. 9,871.91 S/. 9,594.84 S/. 9,389.05
S/. 11,006.81 S/. 10,383.78 S/. 9,796.02 S/. 9,241.53 S/. 8,718.42 S/. 8,224.93 S/. 7,759.37
9025 9604 9216 9025
S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50
S/. - S/. 588.00 S/. - S/. 175.00

S/. 2,457.06 S/. 3,179.40 S/. 2,509.06 S/. 2,614.99
S/. 11,275.31 S/. 12,598.62 S/. 12,694.12 S/. 13,052.59

S/. 11,839.08 S/. 13,228.55 S/. 13,328.82 S/. 13,705.21
S/. 16,574.71 S/. 18,519.97 S/. 18,660.35 S/. 19,187.30
S/. 392.00
S/. 7,840.00
S/. 16,574.71 S/. 27,027.30
S/. 16,574.71 S/. 18,519.97 S/. 18,660.35 S/. 27,027.30
S/. 9,389.05 S/. 9,624.86 S/. 9,559.93 S/. 13,631.70
101,644.84

10000 10000 10000
S/. 2,722.50 S/. 2,722.50 S/. 2,722.50
S/. 14,389.72 S/. 14,389.72 S/. 14,389.72

S/. 14,389.72 S/. 14,389.72 S/. 14,389.72
S/. 7,320.16 S/. 6,905.81 S/. 6,514.91
85,871.74

S/. 9,624.86 S/. 9,559.93 S/. 13,631.70
S/. 7,320.16 S/. 6,905.81 S/. 6,514.91

Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
Abonado 4 S/. 45.00 S/. 180.00
olluco
INSUMO
Semilla 100 S/. 1.50 S/. 150.00
Abono 197.83 S/. 1.42 S/. 280.92
COSTOS
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
PLANTACION
Plantas 196 S/. 1.00 S/. 196.00
Plantacion 20 S/. 35.00 S/. 700.00
Poda 196 S/. 3.00 S/. 588.00
Sacar arbol 20 S/. 50.00 S/. 175.00
Olluco S/. 23,542.24
SUB BENEFICIOS
BENEFICIOS
LEÑA
5to año 196 S/. 2.00 S/. 392.00
8vo año 196 S/. 2.00 S/. 392.00
Quinual
ARBOL EN PIE
10mo año 196 S/. 40.00 S/. 7,840.00
VAN
VAN TOTAL
MONO
PREPARACION
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
COSTOS

COSTOS
Olluco
INSUMO
Semilla 100 S/. 1.50 S/. 150.00
Abono 197.83 S/. 1.42 S/. 280.92
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
BENEFICIOS

Olluco
SUB BENEFICIOS
BENEFICIO TOTAL
VAN
VAN TOTAL
VAN SISTEMA
VAN MONOCULTIVO
PAPA+ QUINUAL
S/. 1,025.00 10000 9851 9604 9216 9604 9216
S/. 430.92
S/. 160.00
S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92
S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 2,511.92 S/. 1,591.84 S/. 1,551.93 S/. 1,489.23 S/. 2,116.64 S/. 1,489.23
S/. 23,542.24 S/. 23,191.46 S/. 12,561.09 S/. 12,656.31 S/. 13,848.60 S/. 13,953.58
S/. 13,189.15 S/. 13,289.12 S/. 14,541.03 S/. 14,651.26
S/. 23,740.46 S/. 23,920.42 S/. 26,173.86 S/. 26,372.26
S/. 392.00
S/. 23,920.42
S/. 23,542.24 S/. 23,191.46 S/. 23,740.46 S/. 23,920.42 S/. 26,565.86 S/. 26,372.26
S/. 19,839.92 S/. 19,223.58 S/. 18,629.92 S/. 17,767.60 S/. 18,269.88 S/. 17,541.55
S/.
MONOCULTIVOS Olluco
10000 10000 10000 10000 10000 10000 10000
S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92
S/. 23,542.24 S/. 23,542.24 S/. 23,542.24 S/. 23,542.24 S/. 23,542.24 S/. 23,542.24 S/. 23,542.24
S/. 23,542.24 S/. 23,542.24 S/. 23,542.24 S/. 23,542.24 S/. 23,542.24 S/. 23,542.24 S/. 23,542.24
S/. 20,685.21 S/. 19,514.34 S/. 18,409.76 S/. 17,367.70 S/. 16,384.62 S/. 15,457.19 S/. 14,582.25
S/.

S/. 19,839.92 S/. 19,223.58 S/. 18,629.92 S/. 17,767.60 S/. 18,269.88 S/. 17,541.55 S/. 17,064.45
S/. 20,685.21 S/. 19,514.34 S/. 18,409.76 S/. 17,367.70 S/. 16,384.62 S/. 15,457.19 S/. 14,582.25
9025 9604 9216 9025
S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92
S/. - S/. 588.00 S/. - S/. 175.00

S/. 1,458.37 S/. 2,116.64 S/. 1,489.23 S/. 1,616.30
S/. 14,347.61 S/. 16,031.49 S/. 16,153.01 S/. 16,609.15

S/. 15,064.99 S/. 16,833.06 S/. 16,960.66 S/. 17,439.61
S/. 27,116.99 S/. 30,299.51 S/. 30,529.19 S/. 31,391.30
S/. 392.00
S/. 7,840.00
S/. 27,116.99 S/. 39,231.30
S/. 27,116.99 S/. 30,299.51 S/. 30,529.19 S/. 39,231.30
S/. 17,064.45 S/. 17,682.28 S/. 17,188.71 S/. 21,004.02
184,211.91

10000 10000 10000
S/. 1,615.92 S/. 1,615.92 S/. 1,615.92
S/. 23,542.24 S/. 23,542.24 S/. 23,542.24

S/. 23,542.24 S/. 23,542.24 S/. 23,542.24
S/. 13,756.84 S/. 12,978.15 S/. 12,243.54
161,379.60

S/. 17,682.28 S/. 17,188.71 S/. 21,004.02
S/. 13,756.84 S/. 12,978.15 S/. 12,243.54

Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
Abonado 4 S/. 45.00 S/. 180.00
olluco
INSUMO
Semilla 1364 S/. 0.18 S/. 245.52
Abono 197.83 S/. 1.42 S/. 280.92
COSTOS
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
PLANTACION
Plantas 196 S/. 1.00 S/. 196.00
Plantacion 20 S/. 35.00 S/. 700.00
Poda 196 S/. 3.00 S/. 588.00
Sacar arbol 20 S/. 50.00 S/. 175.00
Olluco S/. 31,998.77
SUB BENEFICIOS
BENEFICIOS
LEÑA
5to año 196 S/. 2.00 S/. 392.00
8vo año 196 S/. 2.00 S/. 392.00
Quinual
ARBOL EN PIE
10mo año 196 S/. 40.00 S/. 7,840.00
VAN
VAN TOTAL
MONO
PREPARACION
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
COSTOS

COSTOS
Olluco
INSUMO
Semilla 1364 S/. 0.18 S/. 245.52
Abono 197.83 S/. 1.42 S/. 280.92
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
BENEFICIOS

Olluco
SUB BENEFICIOS
BENEFICIO TOTAL
VAN
VAN TOTAL
VAN SISTEMA
VAN MONOCULTIVO
PAPA+ QUINUAL
S/. 1,025.00 10000 9851 9604 9216 9604 9216
S/. 526.44
S/. 160.00
S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44
S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 2,607.44 S/. 1,685.94 S/. 1,643.67 S/. 1,577.26 S/. 2,208.38 S/. 1,577.26
S/. 31,998.77 S/. 31,521.99 S/. 16,174.54 S/. 16,297.14 S/. 17,832.43 S/. 17,967.60
S/. 16,983.27 S/. 17,112.00 S/. 18,724.05 S/. 18,865.98
S/. 32,268.20 S/. 32,512.80 S/. 35,575.69 S/. 35,845.36
S/. 392.00
S/. 32,512.80
S/. 31,998.77 S/. 31,521.99 S/. 32,268.20 S/. 32,512.80 S/. 35,967.69 S/. 35,845.36
S/. 27,727.67 S/. 26,553.98 S/. 25,712.95 S/. 24,503.85 S/. 25,226.92 S/. 24,157.66
S/.
MONOCULTIVOS Olluco
10000 10000 10000 10000 10000 10000 10000
S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44
S/. 31,998.77 S/. 31,998.77 S/. 31,998.77 S/. 31,998.77 S/. 31,998.77 S/. 31,998.77 S/. 31,998.77
S/. 31,998.77 S/. 31,998.77 S/. 31,998.77 S/. 31,998.77 S/. 31,998.77 S/. 31,998.77 S/. 31,998.77
S/. 28,572.96 S/. 26,955.62 S/. 25,429.83 S/. 23,990.41 S/. 22,632.46 S/. 21,351.38 S/. 20,142.81
S/.

S/. 27,727.67 S/. 26,553.98 S/. 25,712.95 S/. 24,503.85 S/. 25,226.92 S/. 24,157.66 S/. 23,485.18
S/. 28,572.96 S/. 26,955.62 S/. 25,429.83 S/. 23,990.41 S/. 22,632.46 S/. 21,351.38 S/. 20,142.81
9025 9604 9216 9025
S/. 1,711.44 S/. 1,711.44 S/. 1,711.44 S/. 1,711.44
S/. - S/. 588.00 S/. - S/. 175.00

S/. 1,544.57 S/. 2,208.38 S/. 1,577.26 S/. 1,702.51
S/. 18,474.99 S/. 20,643.26 S/. 20,799.74 S/. 21,387.11

S/. 19,398.74 S/. 21,675.43 S/. 21,839.73 S/. 22,456.46
S/. 36,857.60 S/. 41,183.31 S/. 41,495.49 S/. 42,667.28
S/. 392.00
S/. 7,840.00
S/. 36,857.60 S/. 50,507.28
S/. 36,857.60 S/. 41,183.31 S/. 41,495.49 S/. 50,507.28
S/. 23,485.18 S/. 24,453.35 S/. 23,627.54 S/. 27,252.33
252,701.44

10000 10000 10000
S/. 1,711.44 S/. 1,711.44 S/. 1,711.44
S/. 31,998.77 S/. 31,998.77 S/. 31,998.77

S/. 31,998.77 S/. 31,998.77 S/. 31,998.77
S/. 19,002.65 S/. 17,927.03 S/. 16,912.29
222,917.43

S/. 24,453.35 S/. 23,627.54 S/. 27,252.33
S/. 19,002.65 S/. 17,927.03 S/. 16,912.29

Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
Abonado 4 S/. 45.00 S/. 180.00
olluco
INSUMO
Semilla 1429 S/. 0.22 S/. 314.38
Abono 197.83 S/. 1.42 S/. 280.92
COSTOS
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
PLANTACION
Plantas 196 S/. 1.00 S/. 196.00
Plantacion 20 S/. 35.00 S/. 700.00
Poda 196 S/. 3.00 S/. 588.00
Sacar arbol 20 S/. 50.00 S/. 175.00
Olluco S/. 56,942.30
SUB BENEFICIOS
BENEFICIOS
LEÑA
5to año 196 S/. 2.00 S/. 392.00
8vo año 196 S/. 2.00 S/. 392.00
Quinual
ARBOL EN PIE
10mo año 196 S/. 40.00 S/. 7,840.00
VAN
VAN TOTAL
MONO
PREPARACION
Yunta 2 S/. 80.00 S/. 160.00
Siembra 5 S/. 45.00 S/. 225.00
COSTOS

COSTOS
Olluco
INSUMO
Semilla 1429 S/. 0.22 S/. 314.38
Abono 197.83 S/. 1.42 S/. 280.92
COSECHA
Jornales 4 S/. 40.00 S/. 160.00
BENEFICIOS

Olluco
SUB BENEFICIOS
BENEFICIO TOTAL
VAN
VAN TOTAL
VAN SISTEMA
VAN MONOCULTIVO
PAPA+ QUINUAL
S/. 1,025.00 10000 9851 9604 9216 9604 9216
S/. 595.30
S/. 160.00
S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30
S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 2,676.30 S/. 1,753.77 S/. 1,709.80 S/. 1,640.72 S/. 2,274.51 S/. 1,640.72
S/. 56,942.30 S/. 56,093.86 S/. 26,041.61 S/. 26,239.01 S/. 28,710.88 S/. 28,928.51
S/. 27,343.69 S/. 27,550.96 S/. 30,146.42 S/. 30,374.94
S/. 57,421.75 S/. 57,857.02 S/. 63,307.48 S/. 63,787.36
S/. 392.00
S/. 57,857.02
S/. 56,942.30 S/. 56,093.86 S/. 57,421.75 S/. 57,857.02 S/. 63,699.48 S/. 63,787.36
S/. 51,194.34 S/. 48,362.48 S/. 46,776.83 S/. 44,528.57 S/. 45,900.31 S/. 43,810.93
S/.
MONOCULTIVOS Olluco
10000 10000 10000 10000 10000 10000 10000
S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30
S/. 56,942.30 S/. 56,942.30 S/. 56,942.30 S/. 56,942.30 S/. 56,942.30 S/. 56,942.30 S/. 56,942.30
S/. 56,942.30 S/. 56,942.30 S/. 56,942.30 S/. 56,942.30 S/. 56,942.30 S/. 56,942.30 S/. 56,942.30
S/. 52,039.62 S/. 49,093.98 S/. 46,315.08 S/. 43,693.47 S/. 41,220.25 S/. 38,887.03 S/. 36,685.88
S/.

S/. 51,194.34 S/. 48,362.48 S/. 46,776.83 S/. 44,528.57 S/. 45,900.31 S/. 43,810.93 S/. 42,551.64
S/. 52,039.62 S/. 49,093.98 S/. 46,315.08 S/. 43,693.47 S/. 41,220.25 S/. 38,887.03 S/. 36,685.88
9025 9604 9216 9025
S/. 1,780.30 S/. 1,780.30 S/. 1,780.30 S/. 1,780.30
S/. - S/. 588.00 S/. - S/. 175.00

S/. 1,606.72 S/. 2,274.51 S/. 1,640.72 S/. 1,764.66
S/. 29,745.42 S/. 33,236.43 S/. 33,488.37 S/. 34,434.04

S/. 31,232.69 S/. 34,898.25 S/. 35,162.78 S/. 36,155.74
S/. 65,588.65 S/. 73,286.32 S/. 73,841.85 S/. 75,927.06
S/. 392.00
S/. 7,840.00
S/. 65,588.65 S/. 83,767.06
S/. 65,588.65 S/. 73,286.32 S/. 73,841.85 S/. 83,767.06
S/. 42,551.64 S/. 44,553.69 S/. 42,735.73 S/. 45,789.71
456,204.24

10000 10000 10000
S/. 1,780.30 S/. 1,780.30 S/. 1,780.30
S/. 56,942.30 S/. 56,942.30 S/. 56,942.30

S/. 56,942.30 S/. 56,942.30 S/. 56,942.30
S/. 34,609.32 S/. 32,650.30 S/. 30,802.17
405,997.12

S/. 44,553.69 S/. 42,735.73 S/. 45,789.71
S/. 34,609.32 S/. 32,650.30 S/. 30,802.17

Van Parte 1

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Van Parte 1

Încărcat de

Drepturi de autor:

Formate disponibile

Cantidades C. Unitarios C.

Papa Abonado 4 S/. 45.00 S/. 180.00

S/. 896.00 S/. - S/. - S/. 588.00 S/. -

1° año 2° año 3° año 4° año 5° año 6° año 7° año

S/. 1,977.00 S/. 1,977.00 S/. 1,977.00 S/. 1,977.00

S/. - S/. 588.00 S/. - S/. 175.00

S/. 24,577.46 S/. 27,461.94 S/. 27,670.10 S/. 28,451.48

8° año 9° año 10° año

S/. 17,923.49 S/. 17,923.49 S/. 17,923.49

8° año 9° año 10° año

FACTIBLE S/. 18,376.43

Habas Abonado 4 S/. 45.00 S/. 180.00

S/. 896.00 S/. - S/. - S/. 588.00 S/. -

1° año 2° año 3° año 4° año 5° año 6° año 7° año

S/. 1,932.00 S/. 1,932.00 S/. 1,932.00 S/. 1,932.00

S/. - S/. 588.00 S/. - S/. 175.00

S/. 23,844.79 S/. 26,643.28 S/. 26,845.24 S/. 27,603.32

8° año 9° año 10° año

S/. 32,604.71 S/. 32,604.71 S/. 32,604.71

8° año 9° año 10° año

FACTIBLE S/. 30,364.19

Cebada Abonado 4 S/. 45.00 S/. 180.00

S/. 896.00 S/. - S/. - S/. 588.00 S/. -

S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92

S/. - S/. 588.00 S/. - S/. 175.00

S/. 7,693.21 S/. 8,596.11 S/. 8,661.27 S/. 8,905.85

8° año 9° año 10° año

S/. 11,922.08 S/. 11,922.08 S/. 11,922.08

S/. 8,299.04 S/. 8,269.49 S/. 12,352.05

FACTIBLE S/. 13,330.34

Arverja Abonado 4 S/. 45.00 S/. 180.00

S/. 896.00 S/. - S/. - S/. 588.00 S/. -

1° año 2° año 3° año 4° año 5° año 6° año 7° año

S/. 1,530.40 S/. 1,530.40 S/. 1,530.40 S/. 1,530.40

S/. - S/. 588.00 S/. - S/. 175.00

S/. 18,315.03 S/. 20,464.54 S/. 20,619.66 S/. 21,201.94

8° año 9° año 10° año

S/. 33,391.30 S/. 33,391.30 S/. 33,391.30

8° año 9° año 10° año

FACTIBLE S/. 30,853.18

Olluco Abonado 4 S/. 45.00 S/. 180.00

S/. 896.00 S/. - S/. - S/. 588.00 S/. -

1° año 2° año 3° año 4° año 5° año 6° año 7° año

S/. 2,722.50 S/. 2,722.50 S/. 2,722.50 S/. 2,722.50

S/. - S/. 588.00 S/. - S/. 175.00

S/. 11,275.31 S/. 12,598.62 S/. 12,694.12 S/. 13,052.59

8° año 9° año 10° año

S/. 14,389.72 S/. 14,389.72 S/. 14,389.72

8° año 9° año 10° año

FACTIBLE S/. 15,773.10

Olluco Abonado 4 S/. 45.00 S/. 180.00

Precio chacra S/. 1.80

S/. 896.00 S/. - S/. - S/. 588.00 S/. -

1° año 2° año 3° año 4° año 5° año 6° año 7° año

S/. 1,615.92 S/. 1,615.92 S/. 1,615.92 S/. 1,615.92

S/. - S/. 588.00 S/. - S/. 175.00

S/. 14,347.61 S/. 16,031.49 S/. 16,153.01 S/. 16,609.15

8° año 9° año 10° año

S/. 23,542.24 S/. 23,542.24 S/. 23,542.24

8° año 9° año 10° año

FACTIBLE S/. 22,832.30

Olluco Abonado 4 S/. 45.00 S/. 180.00

Precio chacra S/. 1.90