Professional Documents
Culture Documents
Concepto
Nmero de hectreas
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Ao
1
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
2
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
3
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
4
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
5
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
6
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
7
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
8
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
9
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
10
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
3,789.50
702.00
1,366.00
1,801.00
1,401.30
2,045.00
700.45
1,491.00
1,275.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
Rendimiento (kg/ha)
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Valor
Actual
Maiz
Rye Grass
Ajo
Arveja
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.917
-38,338.14
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.842
-35,172.61
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.772
-32,268.45
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.708
-29,604.08
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.650
-27,159.71
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.596
-24,917.16
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.547
-22,859.78
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.502
-20,972.28
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.460
-19,240.62
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
498,804.25
170,527.50
24,570.00
62,836.00
63,035.00
77,071.50
24,540.00
17,511.25
26,838.00
31,875.00
-41,788.58
-91,552.50
-18,361.35
-46,793.50
45,915.63
72,803.50
-8,949.60
21,488.75
-7,902.00
-8,437.50
0.422
-17,651.95
-417,885.75
-268,184.77
Concepto
Nmero de hectreas
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Ao
1
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
2
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
3
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
4
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
5
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
6
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
7
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
8
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
9
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
10
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
7,198.00
1,282.50
1,871.50
3,414.00
4,392.36
2,842.28
3,630.00
4,760.50
2,694.00
1,999.00
2,364.50
9,476.00
1,999.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
Rendimiento (kg/ha)
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Valor
Actual
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,762,791.25
403,088.00
96,187.50
84,217.50
153,630.00
636,892.20
62,530.05
54,450.00
38,084.00
35,022.00
77,961.00
9,458.00
85,284.00
25,987.00
1,367,323.12
13,673,231.15
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.917
1,254,424.88
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.842
1,150,848.51
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.772
1,055,824.32
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.708
968,646.17
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.650
888,666.21
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.596
815,290.10
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.547
747,972.57
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.502
686,213.36
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.460
629,553.55
-57,142.40
-8,379.45
-22,070.25
401,084.33
927,802.80
73,377.15
22,722.48
-4,756.64
-6,942.00
66,826.50
-1,181.60
-23,724.00
-293.80
0.422
577,572.06
8,775,011.72
Concepto
Valor bruto de la produccin increm.
Situacin con proyecto
Situacin sin proyecto
Total
Factor de actualizacin (9%)
Valor actual del VBP incremental
Ao
1
Ao
2
Ao
3
Ao
4
Ao
5
Ao
6
Ao
7
Ao
8
Ao
9
Ao
10
Valor
Actual
3,130,114.37
457,015.68
2,673,098.69
0.917
2,452,384.12
3,130,114.37
457,015.68
2,673,098.69
0.842
2,249,893.69
3,130,114.37
457,015.68
2,673,098.69
0.772
2,064,122.65
3,130,114.37
457,015.68
2,673,098.69
0.708
1,893,690.50
3,130,114.37
457,015.68
2,673,098.69
0.650
1,737,330.74
3,130,114.37
457,015.68
2,673,098.69
0.596
1,593,881.41
3,130,114.37
457,015.68
2,673,098.69
0.547
1,462,276.52
3,130,114.37
457,015.68
2,673,098.69
0.502
1,341,538.09
3,130,114.37
457,015.68
2,673,098.69
0.460
1,230,768.89
3,130,114.37
457,015.68
2,673,098.69
0.422
1,129,145.77 17,155,032.39
1,762,791.25
498,804.25
1,263,987.00
0.842
1,063,872.57
1,762,791.25
498,804.25
1,263,987.00
0.772
976,029.88
1,762,791.25
498,804.25
1,263,987.00
0.708
895,440.26
1,762,791.25
498,804.25
1,263,987.00
0.650
821,504.82
1,762,791.25
498,804.25
1,263,987.00
0.596
753,674.15
1,762,791.25
498,804.25
1,263,987.00
0.547
691,444.17
1,762,791.25
498,804.25
1,263,987.00
0.502
634,352.45
1,762,791.25
498,804.25
1,263,987.00
0.460
581,974.73
1,762,791.25
498,804.25
1,263,987.00
0.422
533,921.77
1,367,323.12
1,367,323.12
1,367,323.12
1,367,323.12
1,367,323.12
1,367,323.12
1,367,323.12
1,367,323.12
1,367,323.12
1,367,323.12
8,111,835.90
Concepto
Nmero de hectreas
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Costo de prod./ha (S/./ha)
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Rendimiento (kg/ha)
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Precio de venta (S/. kg)
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Porcentaje destinado a mercado
Papa
Cebada
Trigo
Haba
Alfalfa
Ao
1
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
2
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
3
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
4
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
5
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
6
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
7
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
8
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
9
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
Ao
10
296.00
45.00
35.00
46.00
35.00
55.00
12.00
25.00
18.00
25.00
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
2,630.63
376.83
787.69
1,168.99
1,041.66
1,705.50
453.86
1,395.99
1,191.30
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
18,000.00
1,460.00
1,500.00
27,670.00
43,600.00
4,640.00
24,000.00
10,520.00
5,000.00
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.39
0.81
0.93
0.45
0.25
1.12
0.26
0.40
0.75
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
0.25
0.15
0.25
0.25
0.25
Valor
Actual
Maiz
Rye Grass
Ajo
Arveja
Valor bruto de la produccin
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Costo de produccin total S/.
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Valor neto de la produccin
Papa
Cebada
Trigo
Haba
Alfalfa
Maiz
Rye Grass
Ajo
Arveja
Factor de actualizacin (9%)
Valor actual neto del VNP
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.25
0.25
0.25
0.25
457,015.68
78,975.00
6,208.65
16,042.50
108,950.63
149,875.00
15,590.40
39,000.00
18,936.00
23,437.50
352,729.96
118,378.35
13,189.05
36,233.74
40,914.65
57,291.47
20,466.00
11,346.39
25,127.82
29,782.50
104,285.71
-39,403.35
-6,980.40
-20,191.24
68,035.98
92,583.54
-4,875.60
27,653.61
-6,191.82
-6,345.00
0.917
0.842
0.772
0.708
0.650
0.596
0.547
0.502
0.460
0.422
95,674.97
87,775.20
80,527.70
73,878.63
67,778.56
62,182.16
57,047.86
52,337.48
48,016.04
44,051.41
669,270.01
Concepto
Nmero de hectreas
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Costo de prod./ha (S/./ha)
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Rendimiento (kg/ha)
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Precio de venta (S/. kg)
Papa
Cebada
Trigo
Haba
Alfalfa
Ao
1
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
2
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
3
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
4
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
5
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
6
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
7
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
8
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
9
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
Ao
10
489.00
56.00
75.00
45.00
45.00
145.00
22.00
15.00
8.00
13.00
39.00
4.00
9.00
13.00
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
5,832.78
669.66
971.54
2,320.98
3,524.49
2,226.08
3,034.44
3,586.50
2,344.98
1,823.52
2,070.78
8,173.95
1,802.82
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
19,800.00
1,606.00
1,650.00
30,437.00
47,960.00
26,400.00
5,104.00
11,572.00
1,600.00
5,500.00
1,100.00
10,000.00
1,800.00
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
0.39
0.81
0.93
0.45
0.25
Valor
Actual
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Porcentaje destinado a mercado
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Valor bruto de la produccin
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Costo de produccin total S/.
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Valor neto de la produccin
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.26
1.12
0.40
1.50
0.75
2.09
0.76
1.22
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
0.80
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.90
3,130,114.37
345,945.60
87,808.05
62,147.25
554,714.33
1,564,695.00
135,907.20
77,172.48
33,327.36
28,080.00
144,787.50
8,276.40
61,560.00
25,693.20
1,366,144.08
326,635.68
50,224.50
43,719.30
104,444.10
511,050.70
48,973.85
45,516.60
28,692.00
30,484.74
71,117.28
8,283.12
73,565.55
23,436.66
1,763,970.29
Papa
Cebada
Trigo
Haba
Alfalfa
Rye Grass
Maiz
Hortalizas-Ajo
Quinua
Arvejas Verde
Lino
Olluco
Tarwi
Factor de actualizacin (9%)
Valor actual neto del VNP
19,309.92
37,583.55
18,427.95
450,270.23
1,053,644.30
86,933.35
31,655.88
4,635.36
-2,404.74
73,670.22
-6.72
-12,005.55
2,256.54
19,309.92
19,309.92
37,583.55
37,583.55
18,427.95
18,427.95
450,270.23
450,270.23
1,053,644.30 1,053,644.30
86,933.35
86,933.35
31,655.88
31,655.88
4,635.36
4,635.36
-2,404.74
-2,404.74
73,670.22
73,670.22
-6.72
-6.72
-12,005.55
-12,005.55
2,256.54
2,256.54
19,309.92
37,583.55
18,427.95
450,270.23
1,053,644.30
86,933.35
31,655.88
4,635.36
-2,404.74
73,670.22
-6.72
-12,005.55
2,256.54
19,309.92
19,309.92
19,309.92
37,583.55
37,583.55
37,583.55
18,427.95
18,427.95
18,427.95
450,270.23 450,270.23 450,270.23
1,053,644.30 1,053,644.30 1,053,644.30
86,933.35
86,933.35
86,933.35
31,655.88
31,655.88
31,655.88
4,635.36
4,635.36
4,635.36
-2,404.74
-2,404.74
-2,404.74
73,670.22
73,670.22
73,670.22
-6.72
-6.72
-6.72
-12,005.55 -12,005.55
-12,005.55
2,256.54
2,256.54
2,256.54
19,309.92
19,309.92
37,583.55
37,583.55
18,427.95
18,427.95
450,270.23
450,270.23
1,053,644.30 1,053,644.30
86,933.35
86,933.35
31,655.88
31,655.88
4,635.36
4,635.36
-2,404.74
-2,404.74
73,670.22
73,670.22
-6.72
-6.72
-12,005.55
-12,005.55
2,256.54
2,256.54
19,309.92
37,583.55
18,427.95
450,270.23
1,053,644.30
86,933.35
31,655.88
4,635.36
-2,404.74
73,670.22
-6.72
-12,005.55
2,256.54
0.917
0.842
0.772
0.708
0.650
0.596
0.547
0.502
0.460
0.422
1,618,321.36
1,484,698.50
1,362,108.71
1,249,641.02
1,146,459.65
1,051,797.85
964,952.15
885,277.20
812,180.92
745,120.11
11,320,557.48
Concepto
Ao
1
Ao
2
Ao
3
Ao
4
Ao
5
Ao
6
Ao
7
Ao
8
Ao
9
Ao
10
Valor
Actual
3,130,114.37 3,130,114.37
457,015.68
457,015.68
2,673,098.69 2,673,098.69
0.842
0.772
2,249,893.69 2,064,122.65
3,130,114.37
457,015.68
2,673,098.69
0.708
1,893,690.50
3,130,114.37 3,130,114.37
457,015.68
457,015.68
2,673,098.69 2,673,098.69
0.502
0.460
1,341,538.09 1,230,768.89
3,130,114.37
457,015.68
2,673,098.69
0.422
1,129,145.77
17,155,032.39
1,366,144.08 1,366,144.08
352,729.96
352,729.96
1,013,414.12 1,013,414.12
0.842
0.772
852,970.39
782,541.64
1,366,144.08
352,729.96
1,013,414.12
0.708
717,928.11
1,366,144.08 1,366,144.08
352,729.96
352,729.96
1,013,414.12 1,013,414.12
0.502
0.460
508,598.37
466,604.01
1,366,144.08
352,729.96
1,013,414.12
0.422
428,077.08
6,503,744.92
1,763,970.29 1,763,970.29
1,763,970.29
1,763,970.29 1,763,970.29
1,763,970.29
1,763,970.29