Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
UND
MES 1
Labores Culturales
Preparacion de Almacigo
Limpieza de terreno
Despaje de terreno
Alineacion de surco
Pasado de rastrillo
Nivelacion con madera
Estirado de cinta
Siembra del almacigo
Desmalezado del almacigo
Abonamiento al voleo
Aplicaciones fitosanitarias
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
0.40
0.50
0.50
0.50
0.50
2.00
1.00
5.00
2.00
1.00
Preparacion de terreno
Limpieza de campo
Botado de piedras caliche
Despaje de terreno
Alineacion de surco
Limpieza de vigotes
Estirado de cinta
Alineacion de cinta
Pasado de rastrillo
Nivelacion con madera
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
4.00
2.00
4.00
4.00
2.00
4.00
4.00
2.00
2.50
SIembra
Jalado de almacigo
Llenado de Almacigo
Trasnporte de almacigo
Alimentadores de almacigo
Siembra a campo definitivo
Recalce del cutivo
Estaqueado de los vigotes
Arreglo de cintas
Purgado de cintas
Desmalezado de campo
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Cosecha
Recojo De Cinta
Cosecha
Primer Voletado
Segundo Volteada
Llenado de Aji
Jr
Jr
Jr
Jr
Jr
Sanidad
Control fitosanitarios
Jr
MES 2
MES 3
MES 4
2.00
2.00
2.00
2.00
18.00
4.00
1.00
2.00
1.50
12.00
1.50
12.00
1.50
12.00
0.10
0.10
0.10
Aplicaciones fitosanitarias
Jr
8.00
8.00
6.00
Fertirriego
Supervision de riego
Centro de fertilizacion
Regador de campo
Recorrido de agua
Bombeo de pozo
Jr
Jr
Jr
Jr
Jr
0.50
1.00
1.00
0.50
0.50
0.50
1.00
1.00
0.50
0.50
0.50
1.00
1.00
0.50
0.50
58.10
25.10
23.10
TOTAL
41.90
UND
AREA X SEMBRAR
Labores Culturales
Preparacion de Almacigo
Limpieza de terreno
Despaje de terreno
Alineacion de surco
Pasado de rastrillo
Nivelacion con madera
Estirado de cinta
Siembra del almacigo
Desmalezado del almacigo
Abonamiento al voleo
Aplicaciones fitosanitarias
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Preparacion de terreno
Limpieza de campo
Botado de piedras caliche
Despaje de terreno
Alineacion de surco
Limpieza de vigotes
Estirado de cinta
Alineacion de cinta
Pasado de rastrillo
Nivelacion con madera
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
SIembra
Jalado de almacigo
Llenado de Almacigo
Trasnporte de almacigo
Alimentadores de almacigo
Siembra a campo definitivo
Recalce del cutivo
Jr
Jr
Jr
Jr
Jr
Jr
MES 1
MES 2
MES 3
MES 4
1.60
2.00
2.00
2.00
2.00
8.00
4.00
20.00
8.00
4.00
0.00
0.00
16.00
8.00
16.00
16.00
8.00
16.00
16.00
8.00
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
8.00
8.00
8.00
72.00
16.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Jr
Jr
Jr
Jr
Cosecha
Recojo De Cinta
Cosecha
Primer Voletado
Segundo Volteada
Llenado de Aji
Jr
Jr
Jr
Jr
Jr
Sanidad
Control fitosanitarios
Aplicaciones fitosanitarias
Jr
Jr
Fertirriego
Supervision de riego
Centro de fertilizacion
Regador de campo
Recorrido de agua
Bombeo de pozo
Jr
Jr
Jr
Jr
Jr
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
8.00
6.00
48.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
32.00
0.00
0.00
2.00
4.00
4.00
2.00
2.00
0.00
0.00
6.00
48.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
32.00
0.00
0.00
2.00
4.00
4.00
2.00
2.00
0.00
0.00
6.00
48.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
24.00
0.00
0.00
2.00
4.00
4.00
2.00
2.00
167.60
232.40
100.40
92.40
UND
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
COSTO X
JORNAL
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
MES 1
69.60
87.00
87.00
87.00
87.00
348.00
174.00
870.00
348.00
174.00
0.00
0.00
MES 2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
MES 3
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Limpieza de campo
Botado de piedras caliche
Despaje de terreno
Alineacion de surco
Limpieza de vigotes
Estirado de cinta
Alineacion de cinta
Pasado de rastrillo
Nivelacion con madera
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
SIembra
Jalado de almacigo
Corte y llenado de almacigo
Trasnporte de almacigo
Alimentadores de almacigo
Siembra a campo definitivo
Recalce del cutivo
Estaqueado de los vigotes
Arreglo de cintas
Purgado de cintas
Desmalezado de campo
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Jr
Cosecha
Recojo y purgado
Cosecha
Volteado
Tapado
Corte
Jr
Jr
Jr
Jr
Jr
Sanidad
Control fitosanitarios
Aplicaciones fitosanitarias
Jr
Jr
Fertirriego
Supervision de riego
Centro de fertilizacion
Regador de campo
Recorrido de agua
Bombeo de pozo
Jr
Jr
Jr
Jr
Jr
TOTAL
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
696.00
348.00
696.00
696.00
348.00
696.00
696.00
348.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
348.00
348.00
348.00
348.00
3,132.00
696.00
174.00
348.00
261.00
2,088.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.40
1,392.00
0.00
0.00
87.00
174.00
174.00
87.00
87.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
261.00
2,088.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.40
1,392.00
0.00
0.00
87.00
174.00
174.00
87.00
87.00
0.00
7,290.60
10,109.40
4,367.40
1822.65
2527.35
1091.85
DAHUASI S.A.A.
RA X HA
MES 5
1.50
6.00
2.00
35.00
5.00
5.00
20.00
0.10
MES 6
TOTAL
0.40
0.50
0.50
0.50
0.50
2.00
1.00
5.00
2.00
1.00
0.00
0.00
4.00
2.00
4.00
4.00
2.00
4.00
4.00
2.00
2.50
0.00
0.00
2.00
2.00
2.00
2.00
18.00
4.00
1.00
2.00
6.00
42.00
0.00
0.00
2.00
35.00
5.00
5.00
20.00
0.00
0.00
0.40
6.00
28.00
0.00
0.00
2.00
4.00
4.00
2.00
2.00
0.50
1.00
1.00
0.50
0.50
84.10
0.00
232.30
NALES X 4.0 HA
MES 5
MES 6
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.60
2.00
2.00
2.00
2.00
8.00
4.00
20.00
8.00
4.00
0.00
0.00
16.00
8.00
16.00
16.00
8.00
16.00
16.00
8.00
10.00
0.00
0.00
8.00
8.00
8.00
8.00
72.00
16.00
0.00
0.00
6.00
24.00
0.00
0.00
8.00
140.00
20.00
20.00
80.00
0.00
0.00
0.40
24.00
0.00
0.00
2.00
4.00
4.00
2.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
8.00
24.00
168.00
0.00
0.00
8.00
140.00
20.00
20.00
80.00
0.00
0.00
1.60
112.00
0.00
0.00
8.00
16.00
16.00
8.00
8.00
0.00
0.00
0.00
336.40
0.00
929.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
MES 5
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
MES 6
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
69.60
87.00
87.00
87.00
87.00
348.00
174.00
870.00
348.00
174.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
261.00
2,088.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.40
1,044.00
0.00
0.00
87.00
174.00
174.00
87.00
87.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
261.00
1,044.00
0.00
0.00
348.00
6,090.00
870.00
870.00
3,480.00
0.00
0.00
17.40
1,044.00
0.00
0.00
87.00
174.00
174.00
87.00
87.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
696.00
348.00
696.00
696.00
348.00
696.00
696.00
348.00
435.00
0.00
0.00
348.00
348.00
348.00
348.00
3,132.00
696.00
174.00
348.00
1,044.00
7,308.00
0.00
0.00
348.00
6,090.00
870.00
870.00
3,480.00
0.00
0.00
69.60
4,872.00
0.00
0.00
348.00
696.00
696.00
348.00
348.00
0.00
4,019.40
14,633.40
0.00
S/. 40,420.20
1004.85
3658.35
0.00
S/. 10,105.05
UND
MES 1
MES 2
Preparacion de Almacigo
Pasada de Punta
Pasada de Vertedera
Grada Pesada
Rayado Para Guaniado
Desquiler
Hrs
Hrs
Hrs
Hrs
Hrs
0.10
0.30
0.15
0.25
0.25
Preparacion de Terreno
Pasada de Punta
Pasada de Vertedera
Grada Pesada
Rayado Para Guaniado
Desquiler
Hrs
Hrs
Hrs
Hrs
Hrs
1.20
3.00
1.00
2.00
2.50
TOTAL
10.75
MES 3
0.00
MES 4
0.00
0.00
UND
AREA X SEMBRAR
Preparacion de Almacigo
Pasada de Punta
Pasada de Vertedera
Grada Pesada
Rayado Para Guaniado
Desquiler
Hrs
Hrs
Hrs
Hrs
Hrs
Labores Culturales
Pasada de Punta
Pasada de Vertedera
Grada Pesada
Rayado Para Guaniado
Desquiler
Hrs
Hrs
Hrs
Hrs
Hrs
MES 1
MES 2
MES 3
MES 4
0.40
1.20
0.60
1.00
1.00
0.00
0.00
4.80
12.00
4.00
8.00
10.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL
43.00
UND
PRECIO
Preparacion de Almacigo
Pasada de Punta
Pasada de Vertedera
Grada Pesada
Rayado Para Guaniado
Desquiler
Hrs
Hrs
Hrs
Hrs
Hrs
Hrs
120.00
60.00
120.00
60.00
60.00
Labores Culturales
Pasada de Punta
Pasada de Vertedera
Grada Pesada
Rayado Para Guaniado
Desquiler
Hrs
Hrs
Hrs
Hrs
Hrs
120.00
60.00
120.00
60.00
60.00
TOTAL
COSTO X HA MAQUINARIA
MES 1
MES 2
MES 3
48.00
72.00
72.00
60.00
60.00
0.00
0.00
576.00
720.00
480.00
480.00
600.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,168.00
0.00
0.00
792.00
0.00
0.00
ANDAHUASI
X HA
MES 5
MES 6
TOTAL
0.10
0.30
0.15
0.25
0.25
0.00
0.00
1.20
3.00
1.00
2.00
2.50
0.00
0.00
0.00
0.00
10.75
4.0 HA
MES 5
MES 6
4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL
4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
1.20
0.60
1.00
1.00
0.00
0.00
4.80
12.00
4.00
8.00
10.00
0.00
0.00
0.00
43.00
QUINARIA CAMPAA
MES 4
MES 5
MES 6
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48.00
72.00
72.00
60.00
60.00
0.00
0.00
576.00
720.00
480.00
480.00
600.00
0.00
0.00
0.00
0.00
S/. 3,168.00
0.00
0.00
0.00
S/. 792.00
UND
CANTIDA
D
8.00
6.00
6.00
86.00
146.30
2.00
40.00
4.40
15.00
100.00
80.00
TOTAL
MES 1
41.90
2.00
40.00
4.40
15.00
100.00
80.00
283.30
MES 2
MES 3
2.00
1.50
1.50
30.00
28.10
2.00
1.50
1.50
25.10
63.10
30.10
UND
TOTAL
MES 1
MES 2
MES 3
MES 4
4
0.00
0.00
0.00
0.00
167.60
8.00
160.00
17.60
60.00
400.00
320.00
0.00
0.00
4
8.00
6.00
6.00
120.00
112.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4
8.00
6.00
6.00
0.00
100.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4
8.00
6.00
6.00
0.00
92.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,133.20
252.40
120.40
112.40
UND
PRECIO
MES 1
MES 2
MES 3
TOTAL
COSTO X HA INSUMOS
15.00
15.00
2.20
2.50
1.70
260.00
58.00
144.13
1.92
1.92
2.13
0.00
0.00
0.00
0.00
284.92
2,080.00
9,280.00
2,536.69
115.02
766.80
681.60
0.00
120.00
90.00
13.20
300.00
191.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
120.00
90.00
13.20
0.00
170.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15,745.03
714.28
393.88
3,936.26
178.57
98.47
HUASI S.A.A
MES 4
2.00
1.50
1.50
MES 5
23.10
2.00
1.50
1.50
56.00
28.10
28.10
89.10
MES 6
0.00
A
MES 5
MES 6
TOTAL
4
8.00
6.00
6.00
224.00
112.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4
32.00
24.00
24.00
344.00
585.20
8.00
160.00
17.60
60.00
400.00
320.00
0.00
0.00
0.00
356.40
0.00
1,974.80
MOS CAMPAA
MES 4
MES 5
MES 5
TOTAL
MISTI
$xt
120.00
90.00
13.20
0.00
157.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
120.00
90.00
13.20
560.00
191.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
480.00
360.00
52.80
860.00
994.84
2,080.00
9,280.00
2,536.69
115.02
766.80
681.60
0.00
380.28
974.28
0.00
S/. 18,207.75
95.07
243.57
0.00
S/. 4,551.94
FDA
SK
675.00
750.00
s/. X t
S/: saco
1917.00
2130.00
95.85
106.50
PRODUCTO
GOAL
SELLLADOR
ESTRABON
GRENZI PH
MISSIL
GRENZI PHOS HUMIC
BENZOMIL
DIFECONAZIL
ESTRABON
NEOXAMIL
GALBEN
LUXAXIM
FULMINATE
METHIOCARB
TENAZ
NEMISPOR
CLORTOSIP
AVALANCH
ESTRABON
NEMISPOR
CURTINE
CONTROLLER
TENAZ
MISSIL
ESTRABON
METHIOCARB
GALBEN
AVALANCH
TENAZ
METHIOCARB
ESTRABON
AGROMIL
GALBEN
S - PRONTO
LUXAXIM
GRENZI COMBI L
CONTROLLER
ESTRABON
METHIOCARB
CURTINE
FORTE
DIFECONAZIL
FULMINATE
ESTRABON
INGREDIEN
TE ACTIVO
DETALLE
CIL /HA
DOSIS/CIL
OXIFLUORFEN
MALEZAS
1.50
PENTHIMETALIN
MALEZA POST EMERGENTE
1.50
ADHERENTEADHERENTE
1.50
ACIDIFICANTE
REGULADOR DE PH
1.50
METHAMIDOPHOS
TRIPS TABACI
1.50
ACIDO HUMICO
ENRAIZADOR
1.50
BENOMIL
FUSARIUM OXISPORUM 1.50
DIFECONAZOLE
STEMPHYLIUM VERSICAE
1.50
ADHERENTEADHERENTE
1.50
OXAMIL
NEMATICIDA
1.50
BENALAXIL +MILDIU
MANCOZEB
1.50
CARBENDAZIMA
BOTRYTIS CINEREA
1.50
FIPRONIL
TRIPS TABACI
1.50
METHOMIL TRIPS TABACI
1.50
TEBUCONAZOLE
STEMPHYLIUM
1.50
MANCOZEB PREVENTIVO
2.00
CLOROTALONIL
ALTERNARIA BOTRYTIS 2.00
AZIZOSTROBYN
PREVENTIVO STEMPHYLIUM
2.00
ADHERENTEPREVENTIVO
2.00
ACIDIFICANTE
REGULADOR DE PH
2.00
CIMOXANIL +MILDIU
MANCOZEB
2.00
IMIDACLOPRID
TRIPS TABACI
2.00
TEBUCONAZOLE
STEMPHYLIUM VERSICAE
2.00
METHAMIDOPHOS
TRIPS TABACI
2.00
ADHERENTEADHERENTE
2.00
METHOMIL TRIPS TABACI
2.00
BENALAXIL +MILDIU
MANCOZEB
2.00
AZIZOSTROBYN
PREVENTIVO
2.00
TEBUCONAZOLE
STEMPHYLIUM
2.00
METHOMIL TRIPS TABACI
2.00
ADHERENTEADHERENTE
2.00
CLORPIROPHOS
TRIPS TABACI
2.00
BENALAXIL +MILDIU
MANCOZEB
2.00
HEXACONAZOLE
STEMPHYLIUM
2.00
CARBEDAZIMA
BOTRYTIS
2.00
MICROELEMENTOS
DEFICIENCIA DE MICROELEMENTOS
2.00
IMIDACLOPRID
TRIPS TABACI
2.00
ADHERENTEADHERENTE
2.50
METHOMIL TRIPS TABACI
2.50
CIMOXANIL +MILDIU
MANCOZEB
2.50
IPRODIONE BOTRYTIS
2.50
DIFECONAZOLE
STEMPHYLIUM
2.50
FIPRONIL
TRIPS TABACI
2.50
ADHERENTEADHERENTE
2.00
0.05
2.50
0.15
0.15
1.00
1.00
0.30
0.20
0.15
3.00
1.00
0.40
0.20
0.10
0.20
1.00
1.00
0.10
0.15
0.15
1.00
0.25
0.20
1.50
0.15
0.15
1.50
0.20
0.20
0.20
0.15
0.35
1.00
0.20
0.50
1.00
0.25
0.15
0.15
1.00
0.40
0.25
0.25
0.15
10
11
12
13
14
15
FULMINATE
NEMISPOR
BENZOMIL
TENAZ
METHIOCARB
ESTRABON
FULMINATE
CURTINE
LUXAXIM
TENAZ
GRENZI POTASIO
ESTRABON
CONTROLLER
GALBEN
FORTE
DIFECONAZIL
GRENZI POTASIO
ESTRABON
FULMINATE
LUXAXIM
METHIOCARB
CURTINE
AGROMIL
ESTRABON
CONTROLLER
GRENZI POTASIO
GRENZI BORO
TENAZ
GRENZI PHOS HUMIC
ESTRABON
GENUINO
GRENZI POTASIO
GRENZI BORO
ESTRABON
GRENZI CALCIO
GRENZI POTASIO
GENUINO
FIPRONIL
TRIPS TABACI
2.00
MANCOZEB PREVENTIVO MILDIU
2.00
BENOMIL
BOTRYTIS
2.00
TEBUCONAZOLE
STEMPHYLIUM
2.00
METHOML TRIPS TABACI
2.00
ADHERENTEADHERENTE
2.00
FIPRONIL
TRIPS TABACI
2.00
CIMOXANIL+MANCOZEB
CURATIVO MILDIU
2.00
CARBEDAZIMA
BOTRYTIS
2.00
TEBUCONAZOLE
STEMPHYLIUM
2.00
POTASIO
LLENADO DE FRUTOS 2.00
ADHERENTEADHERENTE
2.00
ACIDIFICANTE
TRIPS TABACI
2.00
BENALAXIL+ CURATIVO
MANCOZEBMILDIU
2.00
IPRODIONE CURATIVO BOTRYTIS
2.00
DINFECONAZOLE
STEMPHYLIUM VERSICAE
2.00
POTASIO
LLENADO DE FRUTOS 2.00
ADHERENTEADHERENTE
2.00
FIPRONIL
TRIPS TABACI
2.00
CARBENDAZIMA
BOTRYTIS
2.00
METHOMIL TRIPS TABACI
2.00
CIMOXANIL +CURATIVO
MANCOZEB
MILDIU
2.00
CLORPIROPHOS
TRIPS TABACI
3.00
ADHERENTEADHERENTE
1.50
METHOMIL TRIPS TABACI
1.50
POTASIO
LLENADO DE FRUTOS 1.50
BORO
TRANSLOCADOR DE FOTOSINTATO
1.50
TEBUCONAZOLE
CURATIVO STEMPHYLIUM
1.50
ACIDO HUMICO
CALIDAD DE FRUTOS
1.50
ADHERENTEADHERENTE
1.50
SULFATO DESTEMPHYLIUM
COBRE
VERSICAE
1.50
POTASIO
LLENADO DE FRUTOS 1.50
BORO
TRANSLOCADOR DE FOTOSINTATOS
1.50
ADHERENTEADHERENTE
1.50
CALCIO
CALIDAD DE FRUTOS
1.50
POTASIO
LLENADO DE FRUTOS 1.50
SULFATO DESTE,PHYLIUM
COBRE
VERSICAE1.50
PRODUCTO
GOAL
SELLLADOR
ESTRABON
GRENZI PH
MISSIL
GRENZI PHOS HUMIC
BENZOMIL
DIFECONAZIL
ESTRABON
INGREDIE
NTE
ACTIVO
DETALLE
4
TOTAL
LITROS/KILO
S
OXIFLUORFEN
MALEZAS
0.30
PENTHIMETALIN
MALEZA POST EMERGENTE
15.00
ADHERENTEADHERENTE
0.90
ACIDIFICANTE
REGULADOR DE PH
0.90
METHAMIDOPHOS
TRIPS TABACI
6.00
ACIDO HUMICO
ENRAIZADOR
6.00
BENOMIL
FUSARIUM OXISPORUM 1.80
DIFECONAZOLE
STEMPHYLIUM VERSICAE
1.20
ADHERENTEADHERENTE
0.90
0.25
1.00
0.50
0.25
0.20
0.15
0.20
1.00
0.50
0.25
1.00
0.15
0.25
1.50
0.50
0.20
1.00
0.15
0.25
0.40
0.20
1.00
0.35
0.15
0.25
2.00
0.70
0.30
1.00
0.15
0.50
2.00
1.00
0.15
1.00
2.00
1.00
10
11
12
NEOXAMIL
GALBEN
LUXAXIM
FULMINATE
METHIOCARB
TENAZ
NEMISPOR
CLORTOSIP
AVALANCH
ESTRABON
NEMISPOR
CURTINE
CONTROLLER
TENAZ
MISSIL
ESTRABON
METHIOCARB
GALBEN
AVALANCH
TENAZ
METHIOCARB
ESTRABON
AGROMIL
GALBEN
S - PRONTO
LUXAXIM
GRENZI COMBI L
CONTROLLER
ESTRABON
METHIOCARB
CURTINE
FORTE
DIFECONAZIL
FULMINATE
ESTRABON
FULMINATE
NEMISPOR
BENZOMIL
TENAZ
METHIOCARB
ESTRABON
FULMINATE
CURTINE
LUXAXIM
TENAZ
GRENZI POTASIO
ESTRABON
CONTROLLER
GALBEN
FORTE
DIFECONAZIL
GRENZI POTASIO
ESTRABON
FULMINATE
LUXAXIM
OXAMIL
NEMATICIDA
18.00
BENALAXIL +MILDIU
MANCOZEB
6.00
CARBENDAZIMA
BOTRYTIS CINEREA
2.40
FIPRONIL
TRIPS TABACI
1.20
METHOMIL TRIPS TABACI
0.60
TEBUCONAZOLE
STEMPHYLIUM
1.20
MANCOZEB PREVENTIVO
8.00
CLOROTALONIL
ALTERNARIA BOTRYTIS 8.00
AZIZOSTROBYN
PREVENTIVO STEMPHYLIUM
0.80
ADHERENTEPREVENTIVO
1.20
ACIDIFICANTE
REGULADOR DE PH
1.20
CIMOXANIL +MILDIU
MANCOZEB
8.00
IMIDACLOPRID
TRIPS TABACI
2.00
TEBUCONAZOLE
STEMPHYLIUM VERSICAE
1.60
METHAMIDOPHOS
TRIPS TABACI
12.00
ADHERENTEADHERENTE
1.20
METHOMIL TRIPS TABACI
1.20
BENALAXIL +MILDIU
MANCOZEB
12.00
AZIZOSTROBYN
PREVENTIVO
1.60
TEBUCONAZOLE
STEMPHYLIUM
1.60
METHOMIL TRIPS TABACI
1.60
ADHERENTEADHERENTE
1.20
CLORPIROPHOS
TRIPS TABACI
2.80
BENALAXIL +MILDIU
MANCOZEB
8.00
HEXACONAZOLE
STEMPHYLIUM
1.60
CARBEDAZIMA
BOTRYTIS
4.00
MICROELEMENTOS
DEFICIENCIA DE MICROELEMENTOS
8.00
IMIDACLOPRID
TRIPS TABACI
2.00
ADHERENTEADHERENTE
1.50
METHOMIL TRIPS TABACI
0.60
CIMOXANIL +MILDIU
MANCOZEB
10.00
IPRODIONE BOTRYTIS
4.00
DIFECONAZOLE
STEMPHYLIUM
2.50
FIPRONIL
TRIPS TABACI
2.50
ADHERENTEADHERENTE
1.20
FIPRONIL
TRIPS TABACI
2.00
MANCOZEB PREVENTIVO MILDIU
8.00
BENOMIL
BOTRYTIS
4.00
TEBUCONAZOLE
STEMPHYLIUM
2.00
METHOML TRIPS TABACI
1.60
ADHERENTEADHERENTE
1.20
FIPRONIL
TRIPS TABACI
1.60
CIMOXANIL+MANCOZEB
CURATIVO MILDIU
8.00
CARBEDAZIMA
BOTRYTIS
4.00
TEBUCONAZOLE
STEMPHYLIUM
2.00
POTASIO
LLENADO DE FRUTOS 8.00
ADHERENTEADHERENTE
1.20
ACIDIFICANTE
TRIPS TABACI
2.00
BENALAXIL+ CURATIVO
MANCOZEBMILDIU
12.00
IPRODIONE CURATIVO BOTRYTIS
4.00
DINFECONAZOLE
STEMPHYLIUM VERSICAE
1.60
POTASIO
LLENADO DE FRUTOS 8.00
ADHERENTEADHERENTE
1.20
FIPRONIL
TRIPS TABACI
2.00
CARBENDAZIMA
BOTRYTIS
3.20
12
METHIOCARB
CURTINE
AGROMIL
ESTRABON
CONTROLLER
GRENZI POTASIO
GRENZI BORO
TENAZ
GRENZI PHOS HUMIC
ESTRABON
GENUINO
GRENZI POTASIO
GRENZI BORO
ESTRABON
GRENZI CALCIO
GRENZI POTASIO
GENUINO
13
14
15
PRODUCTO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
AGROMIL
AVALANCH
BENZOMIL
CLORTOSIP
CONTROLLER
CURTINE
DIFECONASIL
ESTRABON
FORTE
FULMINATE
GALBEN
GENUINO
GOAL
GRENZI BORO
GRENZI CALCIO
GRENZI COMBI L
GRENZI PH
GRENZI PHOS HUMIC
GRENZI POTASIO
LUXAXIM
METHIOCARB
MISSIL
NEMISPOR
NEOXAMIL
S - PRONTO
SELLADOR
TENAZ
UNIDAD
CANTIDAD
7.00
2.40
5.80
8.00
7.50
34.00
5.30
14.40
8.00
9.30
38.00
9.00
0.30
10.20
6.00
8.00
0.90
12.00
52.00
13.60
7.20
18.00
17.20
18.00
1.60
15.00
10.20
338.90
MES 1
MES 2
0.80
1.80
8.00
1.20
1.80
1.20
6.00
0.30
0.90
6.00
2.40
0.60
6.00
8.00
18.00
15.00
1.20
PRODUCTO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
UNIDAD
AGROMIL
AVALANCH
BENZOMIL
CLORTOSIP
CONTROLLER
CURTINE
DIFECONASIL
ESTRABON
FORTE
FULMINATE
GALBEN
GENUINO
GOAL
GRENZI BORO
GRENZI CALCIO
GRENZI COMBI L
GRENZI PH
GRENZI PHOS HUMIC
GRENZI POTASIO
LUXAXIM
METHIOCARB
MISSIL
NEMISPOR
NEOXAMIL
S - PRONTO
SELLADOR
TENAZ
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
CANTIDAD
7.00
2.40
5.80
8.00
7.50
34.00
5.30
14.40
8.00
9.30
38.00
9.00
0.30
10.20
6.00
8.00
0.90
12.00
52.00
13.60
7.20
18.00
17.20
18.00
1.60
15.00
10.20
TOTAL
PRECIO
31.35
388.74
71.47
41.18
150.13
60.32
271.45
6.80
142.84
256.37
52.72
81.42
160.00
15.25
11.73
19.88
11.73
11.93
14.07
51.19
83.98
20.00
20.11
61.51
301.61
30.16
63.67
MES 1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
ASI S.A.A
A X HA
TOTAL
LITROS/KILOS
0.08
3.75
0.23
0.23
1.50
1.50
0.45
0.30
0.23
4.50
1.50
0.60
0.30
0.15
0.30
2.00
2.00
0.20
0.30
0.30
2.00
0.50
0.40
3.00
0.30
0.30
3.00
0.40
0.40
0.40
0.30
0.70
2.00
0.40
1.00
2.00
0.50
0.38
0.15
2.50
1.00
0.63
0.63
0.30
0.50
2.00
1.00
0.50
0.40
0.30
0.40
2.00
1.00
0.50
2.00
0.30
0.50
3.00
1.00
0.40
2.00
0.30
0.50
0.80
0.40
2.00
1.05
0.23
0.38
3.00
1.05
0.45
1.50
0.23
0.75
3.00
1.50
0.23
1.50
3.00
1.50
84.73
N FITOSANITARIA X 4.0 HA
MES 3
2.80
1.60
MES 4
MES 5
4.20
4.00
4.00
18.00
2.50
5.10
4.00
2.50
20.00
3.50
16.00
1.60
4.80
2.70
4.00
5.60
12.00
9.00
10.20
6.00
8.00
4.00
3.40
12.00
1.20
16.00
7.20
3.20
6.00
36.00
8.00
1.60
3.20
4.00
1.80
MES 6
TOTAL
7.00
2.40
5.80
8.00
7.50
34.00
5.30
14.40
8.00
9.30
38.00
9.00
0.30
10.20
6.00
8.00
0.90
12.00
52.00
13.60
7.20
18.00
17.20
18.00
1.60
15.00
10.20
338.90
MES 3
MES 4
MES 5
MES 6
TOTAL
0.00
310.99
128.65
329.44
0.00
0.00
325.74
12.24
0.00
307.64
316.34
0.00
48.00
0.00
0.00
0.00
10.56
71.57
0.00
122.85
50.39
120.00
160.88
1,107.26
0.00
452.41
76.41
87.79
621.98
0.00
0.00
600.53
1,085.79
678.62
34.69
571.38
640.92
1,054.45
0.00
0.00
0.00
0.00
159.04
0.00
0.00
0.00
204.76
285.55
240.00
24.13
0.00
482.57
0.00
203.75
131.69
0.00
285.89
0.00
0.00
965.15
434.32
32.65
0.00
1,435.65
632.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
225.19
368.56
268.75
0.00
160.88
0.00
0.00
0.00
254.69
0.00
0.00
0.00
0.00
525.47
0.00
0.00
18.36
571.38
0.00
0.00
732.81
0.00
155.56
70.38
0.00
0.00
71.57
506.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
219.48
932.97
414.55
329.44
1126.00
2050.93
1438.67
97.95
1142.76
2384.21
2003.46
732.81
48.00
155.56
70.38
159.04
10.56
143.14
731.88
696.18
604.69
360.00
345.89
1107.26
482.57
452.41
649.46
3,951.37
6,975.96
5,196.09
2,766.81
0.00
S/. 18,890.23
987.84
1,743.99
1,299.02
691.70
0.00
S/. 4,722.56
N
250.00
10.00
10.00
20.00
20.00
20.00
20.00
20.00
20.00
25.00
10
15.00
15.00
15.00
10.00
10.00
10.00
10.00
250.00
11
12
13
14
15
16
P
170.00
6.00
6.00
15.00
15.00
15.00
15.00
15.00
15.00
15.00
13.00
10.00
10.00
5.00
5.00
5.00
5.00
170.00
K
250.00
6.00
6.00
8.00
10.00
10.00
10.00
10.00
10.00
22.00
22.00
22.00
25.00
25.00
25.00
25.00
14.00
250.00
Mg
60.00
0.00
0.00
0.00
0.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
60.00
Ca
40.00
0.00
0.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
3.00
3.00
3.00
3.00
0.00
0.00
0.00
40.00
Zn
50.00
0.00
0.00
0.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
0.00
0.00
0.00
50.00
85%
52%
16%
Nitrato
Acido
Sulfato de Sulfato de
Amonio Fosforico
K
Mg
23%
23%
Ca
Zn
757.58
200.00
490.20
363.64
170.21
217.39
30.30
7.06
11.76
0.00
0.00
0.00
30.30
7.06
11.76
0.00
0.00
0.00
60.61
17.65
15.69
0.00
17.02
0.00
60.61
17.65
19.61
0.00
17.02
21.74
60.61
17.65
19.61
30.30
17.02
21.74
60.61
17.65
19.61
30.30
17.02
21.74
60.61
17.65
19.61
30.30
17.02
21.74
60.61
17.65
19.61
30.30
17.02
21.74
75.76
17.65
43.14
30.30
17.02
21.74
10
45.45
15.29
43.14
30.30
12.77
21.74
11
45.45
11.76
43.14
30.30
12.77
21.74
12
45.45
11.76
49.02
30.30
12.77
21.74
13
30.30
5.88
49.02
30.30
12.77
21.74
14
30.30
5.88
49.02
30.30
0.00
0.00
15
30.30
5.88
49.02
30.30
0.00
0.00
16
30.30
5.88
27.45
30.30
0.00
0.00
757.58
200.00
490.20
363.64
170.21
217.39
TOTAL KILOS
UND
MES 1
MES 2
MES 4
MES 5
4
727.27
197.65
235.29
0.00
136.17
86.96
3.08
4
969.70
282.35
313.73
484.85
272.34
347.83
21.54
4
848.48
225.88
713.73
484.85
221.28
347.83
24.62
4
484.85
94.12
698.04
484.85
51.06
86.96
12.31
0.00
1,386.42
2,692.33
2,866.66
1,912.18
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
TOTAL
MES 3
UND
PRECIO X
KILO
MES 1
MES 2
MES 3
MES 4
KILOS
1.406
1,022.40
1,363.20
1,192.80
KILOS
4.359
861.62
1,230.89
984.71
KILOS
2.130
501.18
668.24
1,520.24
KILOS
0.395
0.00
191.66
191.66
KILOS
1.927
262.39
524.78
426.39
KILOS
2.932
254.98
1,019.93
1,019.93
0.00
0.00
0.00
0.00
2,902.57
4,998.70
5,335.72
0.00
725.64
1249.67
1333.93
KILOS
TOTAL
COSTO X HA FERTILIZANTE
mm
20
15
10
5
nitrogeno
Fosforo
Potasio
1
0.9
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
Series1
Series2
Series3
Series4
Series5
Series6
HUASI S.A.A
DES X HA
DADES)
Bo
10.00
0.00
0.00
0.00
0.50
0.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.00
0.00
10.00
AMOS X HA
GRAMOS)
26%
Bo
15.38
0.00
0.00
0.00
0.77
0.77
1.54
1.54
1.54
1.54
1.54
1.54
1.54
1.54
1.54
0.00
0.00
15.38
X 4.0 HA
MES 6
TOTAL
4
0.00
4
3,030.30
800.00
1,960.78
1,454.55
680.85
869.57
61.54
0.00
0.00
0.00
8,857.59
ZACION X 4.0 HA
MES 5
MES 6
TOTAL
4,260.00
3,487.52
4,176.47
574.98
1,311.96
2,549.83
0.00
0.00
0.00
0.00
681.60
0.00
410.30
0.00
1,486.82
0.00
191.66
0.00
98.40
0.00
254.98
0.00
0.00
0.00
3,123.76
0.00
S/. 16,360.76
780.94
0.00
S/. 4,090.19
1
0
0
0
FASE
PERIODO
VEGETATIVO
METROS
CUBICOS
VOLUMEN
(Dias)
POR DIA
M3/HA
Siembra
Crecimiento inicial
Crecimiento final
Inicio de bulbeo
Bulbeo
Cosecha
10.00
40.00
45.00
30.00
20.00
5.00
TOTAL
150.00
220.00
120.00
130.00
120.00
90.00
10.00
2,200.00
4,800.00
5,850.00
3,600.00
1,800.00
50.00
HA
0.080946
0.080946
0.080946
0.080946
0.080946
0.080946
690.00 18,300.00
PERDIDA
30%
EVAPORACI
ON
178.08
388.54
473.53
291.40
145.70
4.05
53.42
116.56
142.06
87.42
43.71
1.21
1,481.31
444.39
CAUDAL
DEL
NUMERO
N SURCO X
N DE HA
CAUDAL
DEL
GOTERO
GOTERO
LINEAS
HA
POR RIEGO
SISTEMA
MT3
DISTANCIA
100
0.4
1.6
54
2.65
171.72
UND
Siembra
Crecimiento inicial
Crecimiento final
Inicio de bulbeo
Bulbeo
Cosecha
KW
KW
KW
KW
KW
KW
TOTAL
CANTIDA
D
16.66
36.34
44.29
27.25
13.63
0.38
138.54
MES 1
MES 2
MES 3
MES 4
16.66
36.34
44.29
27.25
16.66
36.34
44.29
PRESUPUESTO KW X 4.0 HA
27.25
FASE
UND
Siembra
Crecimiento inicial
Crecimiento final
Inicio de bulbeo
Bulbeo
Cosecha
KW
KW
KW
KW
KW
KW
TOTAL
CANTIDA
D
16.66
36.34
44.29
27.25
13.63
0.38
138.54
MES 1
MES 2
MES 3
MES 4
4
66.62
0.00
0.00
0.00
0.00
0.00
4
0.00
145.35
0.00
0.00
0.00
0.00
4
0.00
0.00
177.15
0.00
0.00
0.00
4
0.00
0.00
0.00
109.01
0.00
0.00
66.62
145.35
177.15
109.01
UND
Siembra
Crecimiento inicial
Crecimiento final
Inicio de bulbeo
Bulbeo
Cosecha
PRECIO
KW
KW
KW
KW
KW
KW
TOTAL
5.25
5.25
5.25
5.25
5.25
5.25
MES 1
MES 2
MES 3
MES 4
349.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
762.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
929.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
571.81
0.00
0.00
0.00
349.44
762.42
929.20
571.81
87.36
190.60
232.30
142.95
COSTO X HA COMBUSTIBLE
HUASI S.A.A.
POR HA
TOTAL
231.50
505.10
615.59
378.83
189.41
5.26
COSTO DE
COSTO
UNITARIO
ELECTRICID
AD
X MT3
13.90 0.0809457
AL ELECTRICIDAD / HA
MIENTO DE KW X HA
$1,925.70
138.54
AD X HA
MES 5
MES 6
14.01
14.01
0.00
TOTAL
16.66
36.34
44.29
27.25
14.01
0.00
0.00
0.00
138.54
1,925.70
MES 5
MES 6
TOTAL
4
0.00
0.00
0.00
0.00
56.02
0.00
4
0.00
0.00
0.00
0.00
0.00
0.00
4
66.62
145.35
177.15
109.01
56.02
0.00
0.00
0.00
56.02
0.00
554.16
LE X 4.0 HA
MES 5
MES 6
TOTAL
0.00
0.00
0.00
0.00
293.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
349.44
762.42
929.20
571.81
293.85
0.00
0.00
0.00
293.85
0.00
2,906.72
73.46
0.00
$726.68
Total
COSTO X HA
MES 1
MES 2
4
4
7,290.60 10,109.40
3,168.00
0.00
15,745.03
714.28
0.00
3,951.37
0.00
2,902.57
349.44
762.42
MES 3
MES 4
MES 5
4
4,367.40
0.00
393.88
6,975.96
4,998.70
929.20
4
4
4,019.40 14,633.40
0.00
0.00
380.28
974.28
5,196.09
2,766.81
5,335.72
3,123.76
571.81
293.85
6,638.27
4,610.01
4,416.28
3,875.83
5,448.03
MES 6
4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
HUASI
HA
TOTAL
4
40,420.20
3,168.00
18,207.75
18,890.23
16,360.76
2,906.72
0.00
0.00
0.00
0.00
S/. 99,953.65
S/. 24,988.41
PROYECCION COSECHA
Siembra
Aug-13
Area
MES 1
MES 2
MES 3
MES 4
MES 5
MES 6
6500
4.00
6,500
PROYECCION VENTAS
Area
Precio x
kilo $.
6.00
MES 1
MES 2
MES 3
MES 4
MES 5
MES 6
156,000
0.00
0.00
0.00
0.00
156,000.00
0.00
VENTA X HA
TOTAL
156,000
$156,000.00
$39,000.00
T/C 2.84
DESCRIPCION LABORES
Unidad
Mano de obra
Cantidad
929.20
Preparacion de almacigo
Limpieza de terreno
Despaje de terreno
Alineacion de surco
Pasado de rastrillo
Nivelacion con madera
Estirado de cinta
Siembra del almacigo
Desmalezado del almacigo
Abonamiento al voleo
Aplicaciones fitosanitarias
Preparacion de terreno
Limpieza de campo
Botado de piedras caliche
Despaje de terreno
Alineacion de surco
Limpieza de vigotes
Estirado de cinta
Alineacion de cinta
Pasado de rastrillo
Nivelacion con madera
Siembra
Jalado de almacigo
Llenado de Almacigo
Transporte de almacigo
Alimentadores de almacigo
Siembra a campo definitivo
Recalce del cutivo
Estaqueado de los vigotes
Arreglo de cintas
Purgado de cintas
Desmalezado de campo
Cosecha
Recojo y purgado
Cosecha
Primer Volteado
Segunda Volteada
Llenado de Producto Final
Sanidad
Control fitosanitarios
Aplicaciones fitosanitarias
Fertirriego
Supervision de riego
Centro de fertilizacion
Regador de campo
Recorrido de agua
Jor
1.60
Jor
2.00
Jor
2.00
Jor
2.00
Jor
2.00
Jor
8.00
Jor
4.00
Jor
20.00
Jor
8.00
Jor
4.00
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
16.00
8.00
16.00
16.00
8.00
16.00
16.00
8.00
10.00
8.00
8.00
8.00
8.00
72.00
16.00
4.00
8.00
24.00
168.00
Jor
Jor
Jor
Jor
Jor
8.00
140.00
20.00
20.00
80.00
Jor
Jor
1.60
112.00
Jor
Jor
Jor
Jor
8.00
16.00
16.00
8.00
29
1-Aug
7-Aug
0.00
30
8-Aug
14-Aug
0.00
31
15-Aug
21-Aug
0.00
32
22-Aug
28-Aug
0.00
Bombeo de pozo
Jor
Maquinaria
Preparacion de Almacigo
Gradeada
Arado de Discos
Grada Pesada
Rayado Para Guaniado
Desquiler
Preparacion de Terreno
Gradeada
Arado de Discos
Grada Pesada
Rayado Para Guaniado
Desquiler
43.00
H/M
H/M
H/M
H/M
H/M
0.40
1.20
0.60
1.00
1.00
H/M
H/M
H/M
H/M
H/M
4.80
12.00
4.00
8.00
10.00
Insumos y otros
Galones
Galones
Jojines
Latas
Tn
Rollos
Pesticidas
AGROMIL
AVALANCH
BENZOMIL
CLORTOSIP
CONTROLLER
CURTINE
DIFECONASIL
ESTRABON
FORTE
FULMINATE
GALBEN
GENUINO
GOAL
GRENZI BORO
GRENZI CALCIO
GRENZI COMBI L
GRENZI PH
GRENZI PHOS HUMIC
GRENZI POTASIO
LUXAXIM
METHIOCARB
MISSIL
NEMISPOR
NEOXAMIL
S - PRONTO
SELLADOR
8.00
1,974.80
32
24
24
344
585
8
160
18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
60
400
320
338.90
7.00
2.40
5.80
8.00
7.50
34.00
5.30
14.40
8.00
9.30
38.00
9.00
0.30
10.20
6.00
8.00
0.90
12.00
52.00
13.60
7.20
18.00
17.20
18.00
1.60
15.00
TENAZ
10.20
Fertilizantes
NITRATO DE AMONIO
ACIDO FOSFORICO
SULFATO DE POTASIO
SULFATO DE MAGNESIO
NITRATO DE CALCIO
ZINC
BORO
Riego y petroleo
Petroleo
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Galones
8,857.59
3,030.30
800.00
1,960.78
1,454.55
680.85
869.57
61.54
0.00
0.00
0.00
0.00
554.16
554.16
0.00
0.00
0.00
0.00
29
16-Jul
22-Jul
S/. 0.00
30
23-Jul
29-Jul
S/. 0.00
31
30-Jul
5-Aug
S/. 0.00
32
6-Aug
12-Aug
S/. 0.00
DESCRIPCION LABORES
Unidad
Costo
Unitario
Mano de obra
Preparacion de Almacigo
Limpieza de terreno
Despaje de terreno
Alineacion de surco
Pasado de rastrillo
Nivelacion con madera
Estirado de cinta
Siembra del almacigo
Desmalezado del almacigo
Abonamiento al voleo
Corte del almacigo
Preparacion de terreno
Limpieza de campo
Botado de piedras caliche
Despaje de terreno
Alineacion de surco
Limpieza de vigotes
Estirado de cinta
Alineacion de cinta
Pasado de rastrillo
Nivelacion con madera
Siembra
Jalado de almacigo
Corte y llenado de almacigo
Transporte de almacigo
Alimentadores de almacigo
Siembra a campo definitivo
Recalce del cutivo
Estaqueado de los vigotes
Arreglo de cintas
Purgado de cintas
Desmalezado de campo
Cosecha
Recojo y purgado
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
0.00
0.00
0.00
0.00
Jor
43.50
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
Jor
43.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cosecha
Volteado
Tapado
Corte
Sanidad
Control fitosanitarios
Aplicaciones fitosanitarias
Fertirriego
Supervision de riego
Centro de fertilizacion
Regador de campo
Recorrido de agua
Bombeo de pozo
Jor
Jor
Jor
Jor
43.50
43.50
43.50
43.50
Jor
Jor
43.50
43.50
Jor
Jor
Jor
Jor
Jor
43.50
43.50
43.50
43.50
43.50
Maquinaria
Preparacion de Almacigo
Gradeada
Arado de Discos
Grada Pesada
Rayado Para Guaniado
Desquiler
Preparacion de Terreno
Gradeada
Arado de Discos
Grada Pesada
Rayado Para Guaniado
Desquiler
H/M
H/M
H/M
H/M
H/M
120.00
60.00
120.00
60.00
60.00
H/M
H/M
H/M
H/M
H/M
120.00
60.00
120.00
60.00
60.00
Insumos
Pesticidas
AGROMIL
AVALANCH
BENZOMIL
CLORTOSIP
CONTROLLER
CURTINE
DIFECONASIL
ESTRABON
FORTE
FULMINATE
GALBEN
GENUINO
GOAL
GRENZI BORO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
15.00
0.00
0.00
0.00
0.00
15.00
0.00
0.00
0.00
0.00
2.20
0.00
0.00
0.00
0.00
2.50
0.00
0.00
0.00
0.00
1.70
0.00
0.00
0.00
0.00
260.00
0.00
0.00
0.00
0.00
58.00
0.00
0.00
0.00
0.00
144.13
0.00
0.00
0.00
0.00
1.92
0.00
0.00
0.00
0.00
1.92
0.00
0.00
0.00
0.00
2.13
0.00
0.00
0.00
0.00
31.35
388.74
71.47
41.18
150.13
60.32
271.45
6.80
142.84
256.37
52.72
81.42
160.00
15.25
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
GRENZI CALCIO
GRENZI COMBI L
GRENZI PH
GRENZI PHOS HUMIC
GRENZI POTASIO
LUXAXIM
METHIOCARB
MISSIL
NEMISPOR
NEOXAMIL
S - PRONTO
SELLADOR
TENAZ
Fertilizantes
NITRATO DE AMONIO
ACIDO FOSFORICO
SULFATO DE POTASIO
SULFATO DE MAGNESIO
NITRATO DE CALCIO
ZINC
BORO
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
kw
11.73
19.88
11.73
11.93
14.07
51.19
83.98
20.00
20.11
61.51
301.61
30.16
63.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.4058
4.3594
2.13
0.3953
1.92694
2.9323
0
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13.90
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
PATRO
33
29-Aug
4-Sep
8.00
34
5-Sep
11-Sep
134.00
35
12-Sep
18-Sep
154.00
36
19-Sep
25-Sep
154.00
37
26-Sep
2-Oct
154.00
38
3-Oct
9-Oct
106.00
39
10-Oct
16-Oct
50.00
25.00
25.00
25.00
25.00
10.00
10.00
10.00
10.00
5.00
5.00
5.00
5.00
18.00
8.00
12.00
12.00
4.00
20.00
20.00
10.00
10.00
18.00
8.00
12.00
12.00
4.00
20.00
20.00
10.00
10.00
8.00
8.00
40
17-Oct
23-Oct
186.20
41
24-Oct
30-Oct
306.20
10.00
10.00
10.00
10.00
90.00
10.00
10.00
10.00
10.00
90.00
20.00
2.00
10.00
8.00
10.00
10.00
10.00
10.00
10.00
20.00
20.00
10.00
10.00
18.00
8.00
12.00
12.00
4.00
10.00
18.00
8.00
12.00
12.00
4.00
20.00
20.00
10.00
10.00
20.00
20.00
10.00
10.00
2.00
0.60
0.60
45.00
3.00
7.00
7.50
6.00
3.00
7.00
7.50
6.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.00
27.10
0.00
3.00
72.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATR
33
13-Aug
19-Aug
S/. 348.00
34
20-Aug
26-Aug
S/. 5,829.00
35
27-Aug
2-Sep
S/. 6,699.00
36
3-Sep
9-Sep
S/. 6,699.00
37
10-Sep
16-Sep
S/. 6,699.00
38
17-Sep
23-Sep
S/. 4,611.00
39
24-Sep
30-Sep
S/. 2,175.00
40
1-Oct
7-Oct
S/. 6,920.85
41
8-Oct
14-Oct
S/. 10,183.35
348.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
870.00
870.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,087.50
1,087.50
1,087.50
1,087.50
0.00
0.00
0.00
0.00
0.00
435.00
435.00
435.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
783.00
348.00
522.00
522.00
174.00
0.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
783.00
348.00
522.00
522.00
174.00
870.00
870.00
435.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
217.50
0.00
783.00
348.00
522.00
522.00
174.00
870.00
870.00
435.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
217.50
0.00
783.00
348.00
522.00
522.00
174.00
870.00
870.00
435.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
217.50
0.00
348.00
348.00
0.00
0.00
0.00
870.00
870.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
217.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
435.00
435.00
435.00
3,915.00
0.00
87.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
435.00
435.00
435.00
3,915.00
870.00
87.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.10
0.00
0.00
130.50
304.50
326.25
261.00
130.50
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
304.50
326.25
261.00
130.50
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 348.00
S/. 5,829.00
S/. 6,699.00
S/. 6,699.00
S/. 6,699.00
S/. 4,611.00
S/. 2,175.00
S/. 6,920.85
S/. 10,183.35
43
7-Nov
13-Nov
302.20
10.00
10.00
10.00
10.00
90.00
20.00
2.00
10.00
10.00
10.00
10.00
10.00
90.00
20.00
2.00
10.00
44
14-Nov
20-Nov
515.20
45
21-Nov
27-Nov
140.20
46
28-Nov
4-Dec
170.20
47
5-Dec
11-Dec
140.20
48
12-Dec
18-Dec
140.20
49
19-Dec
25-Dec
453.20
50
26-Dec
1-Jan
144.20
20.00
10.00
30.00
315.00
30.00
30.00
315.00
0.60
45.00
0.60
45.00
0.60
45.00
0.60
45.00
0.60
45.00
0.60
45.00
0.60
45.00
0.60
45.00
0.60
35.00
3.00
6.00
7.50
6.00
3.00
5.00
7.50
6.00
3.00
5.00
7.50
6.00
3.00
5.00
7.50
6.00
3.00
5.00
7.50
6.00
3.00
5.00
7.50
6.00
3.00
5.00
7.50
6.00
3.00
5.00
7.50
6.00
2.00
5.00
7.50
4.00
3.00
71.10
0.00
3.00
70.10
0.00
3.00
70.10
0.00
3.00
70.10
0.00
3.00
70.10
0.00
3.00
70.10
0.00
3.00
70.10
0.00
2.00
69.10
0.00
3.00
57.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
43
22-Oct
28-Oct
S/. 10,096.35
44
29-Oct
4-Nov
S/. 19,361.85
45
5-Nov
11-Nov
S/. 3,049.35
46
12-Nov
18-Nov
S/. 4,354.35
47
19-Nov
25-Nov
S/. 3,049.35
48
26-Nov
2-Dec
S/. 3,049.35
49
3-Dec
9-Dec
S/. 16,708.35
50
10-Dec
16-Dec
S/. 3,788.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
435.00
435.00
435.00
3,915.00
870.00
87.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
435.00
435.00
435.00
3,915.00
870.00
87.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
870.00
0.00
435.00
1,305.00
13,702.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,305.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13,702.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,305.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
261.00
326.25
261.00
130.50
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
217.50
326.25
261.00
130.50
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
217.50
326.25
261.00
130.50
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
217.50
326.25
261.00
130.50
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
217.50
326.25
261.00
130.50
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
217.50
326.25
261.00
130.50
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
217.50
326.25
261.00
130.50
0.00
0.00
0.00
0.00
0.00
26.10
1,957.50
0.00
130.50
217.50
326.25
261.00
87.00
0.00
0.00
0.00
0.00
0.00
26.10
1,522.50
0.00
87.00
217.50
326.25
174.00
130.50
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 10,139.85
S/. 10,096.35
S/. 19,361.85
S/. 3,049.35
S/. 4,354.35
S/. 3,049.35
S/. 3,049.35
S/. 16,708.35
S/. 3,788.85
51
2-Jan
8-Jan
102.20
52
9-Jan
15-Jan
102.20
1
16-Jan
22-Jan
207.20
2
23-Jan
29-Jan
142.20
3
30-Jan
5-Feb
10.00
4
6-Feb
12-Feb
10.00
5
13-Feb
19-Feb
115.00
6
20-Feb
26-Feb
400.00
7
27-Feb
5-Mar
450.00
175.00
25.00
175.00
25.00
25.00
30.00
105.00
105.00
10.00
0.60
30.00
0.60
30.00
0.60
30.00
0.60
30.00
2.00
5.00
7.50
4.00
2.00
5.00
7.50
4.00
2.00
5.00
7.50
4.00
2.00
5.00
7.50
4.00
10.00
10.00
10.00
2.00
51.10
0.00
2.00
51.10
0.00
2.00
51.10
0.00
2.00
51.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
225.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
51
17-Dec
23-Dec
S/. 2,222.85
52
24-Dec
30-Dec
S/. 2,222.85
1
31-Dec
6-Jan
S/. 6,790.35
2
7-Jan
13-Jan
S/. 3,962.85
3
14-Jan
20-Jan
S/. 435.00
4
21-Jan
27-Jan
S/. 435.00
5
28-Jan
3-Feb
S/. 5,002.50
6
4-Feb
10-Feb
S/. 8,700.00
7
11-Feb
17-Feb
S/. 9,787.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,567.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,305.00
0.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,567.50
0.00
435.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.10
1,305.00
0.00
87.00
217.50
326.25
174.00
87.00
0.00
0.00
0.00
0.00
0.00
26.10
1,305.00
0.00
87.00
217.50
326.25
174.00
87.00
0.00
0.00
0.00
0.00
0.00
26.10
1,305.00
0.00
87.00
217.50
326.25
174.00
87.00
0.00
0.00
0.00
0.00
0.00
26.10
1,305.00
0.00
87.00
217.50
326.25
174.00
87.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,612.50
1,087.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,612.50
1,087.50
1,087.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 0.00
0.00
S/. 2,222.85
S/. 2,222.85
S/. 6,790.35
S/. 3,962.85
S/. 435.00
S/. 435.00
S/. 5,002.50
S/. 8,700.00
S/. 9,787.50
8
6-Mar
12-Mar
9
13-Mar
19-Mar
10
20-Mar
26-Mar
11
27-Mar
2-Apr
12
3-Apr
9-Apr
TOTAL
6,626.00
0.00
8.00
10.00
10.00
10.00
20.00
40.00
20.00
100.00
40.00
175.00
25.00
25.00
100.00
175.00
25.00
25.00
100.00
25.00
100.00
100.00
20.00
0.00
80.00
40.00
48.00
48.00
16.00
80.00
80.00
40.00
50.00
0.00
40.00
40.00
40.00
40.00
360.00
80.00
8.00
40.00
120.00
840.00
0.00
40.00
700.00
100.00
100.00
400.00
9.00
560.00
40.00
80.00
112.50
80.00
325.00
325.00
40.00
1,996.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL
S/. 163,320.75
0.00
348.00
435.00
435.00
435.00
870.00
1,740.00
870.00
4,350.00
1,740.00
870.00
0.00
3,480.00
1,740.00
2,088.00
2,088.00
696.00
3,480.00
3,480.00
1,740.00
2,175.00
0.00
1,740.00
1,740.00
1,740.00
1,740.00
15,660.00
3,480.00
348.00
1,740.00
5,220.00
36,540.00
0.00
1,740.00
15,225.00
2,175.00
1,087.50
0.00
0.00
391.50
24,360.00
0.00
1,740.00
3,480.00
4,893.75
3,480.00
1,740.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 0.00
0.00
S/. 163,320.75
DESCRIPCION LABORES
Unidad
Mano de obra
Cantidad
Costo
Unitario
929.20
Total
$40,420.20
Preparacion de almacigo
Limpieza de terreno
Despaje de terreno
Alineacion de surco
Pasado de rastrillo
Nivelacion con madera
Estirado de cinta
Siembra del almacigo
Desmalezado del almacigo
Abonamiento al voleo
Corte del almacigo
Preparacion de terreno
Limpieza de campo
Botado de piedras caliche
Despaje de terreno
Alineacion de surco
Limpieza de vigotes
Estirado de cinta
Alineacion de cinta
Pasado de rastrillo
Nivelacion con madera
Siembra
Jalado de almacigo
Corte y llenado de almacigo
Transporte de almacigo
Alimentadores de almacigo
Siembra a campo definitivo
Recalce del cutivo
Estaqueado de los vigotes
Arreglo de cintas
Purgado de cintas
Desmalezado de campo
Cosecha
Recojo y purgado
Cosecha
Volteado
Tapado
Corte
Sanidad
Control fitosanitarios
Aplicaciones fitosanitarias
Fertirriego
Supervision de riego
Centro de fertilizacion
Regador de campo
Jor
1.60
43.50
69.60
Jor
2.00
43.50
87.00
Jor
2.00
43.50
87.00
Jor
2.00
43.50
87.00
Jor
2.00
43.50
87.00
Jor
8.00
43.50
348.00
Jor
4.00
43.50
174.00
Jor
20.00
43.50
870.00
Jor
8.00
43.50
348.00
Jor
4.00
43.50
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
Jor
16.00
8.00
16.00
16.00
8.00
16.00
16.00
8.00
10.00
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
8.00
8.00
8.00
8.00
72.00
16.00
4.00
8.00
24.00
168.00
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
43.50
Jor
Jor
Jor
Jor
Jor
8.00
140.00
20.00
20.00
80.00
43.50
43.50
43.50
43.50
43.50
Jor
Jor
1.60
112.00
43.50
43.50
Jor
Jor
Jor
8.00
16.00
16.00
43.50
43.50
43.50
174.00
0.00
696.00
348.00
696.00
696.00
348.00
696.00
696.00
348.00
435.00
0.00
348.00
348.00
348.00
348.00
3,132.00
696.00
174.00
348.00
1,044.00
7,308.00
0.00
348.00
6,090.00
870.00
870.00
3,480.00
0.00
69.60
4,872.00
0.00
348.00
696.00
696.00
29
16-Jul
22-Jul
0.00
30
23-Jul
29-Jul
0.00
Recorrido de agua
Bombeo de pozo
Jor
Jor
H/M
H/M
H/M
H/M
H/M
0.40
1.20
0.60
1.00
1.00
120.00
60.00
120.00
60.00
60.00
H/M
H/M
H/M
H/M
H/M
4.80
12.00
4.00
8.00
10.00
120.00
60.00
120.00
60.00
60.00
1,974.80
32
24
24
344
585
8
160
18
15.00
15.00
2.20
2.50
1.70
260.00
58.00
144.13
348.00
348.00
0.00
$3,168.00
0.00
48.00
72.00
72.00
60.00
60.00
0.00
576.00
720.00
480.00
480.00
600.00
0.00
0.00
$18,207.75
480.00
360.00
52.80
860.00
994.84
2,080.00
9,280.00
2,536.69
Maquinaria
Preparacion de Almacigo
Gradeada
Arado de Discos
Grada Pesada
Rayado Para Guaniado
Desquiler
Preparacion de Terreno
Gradeada
Arado de Discos
Grada Pesada
Rayado Para Guaniado
Desquiler
Galones
Galones
Jojines
Latas
Tn
Rollos
Pesticidas
AGROMIL
AVALANCH
BENZOMIL
CLORTOSIP
CONTROLLER
CURTINE
DIFECONASIL
ESTRABON
FORTE
FULMINATE
GALBEN
GENUINO
GOAL
GRENZI BORO
GRENZI CALCIO
GRENZI COMBI L
GRENZI PH
GRENZI PHOS HUMIC
GRENZI POTASIO
LUXAXIM
METHIOCARB
MISSIL
NEMISPOR
NEOXAMIL
S - PRONTO
43.50
43.50
43.00
Insumos y otros
8.00
8.00
60
1.92
115.02
400
1.92
766.80
320
2.13
338.90
7.00
2.40
5.80
8.00
7.50
34.00
5.30
14.40
8.00
9.30
38.00
9.00
0.30
10.20
6.00
8.00
0.90
12.00
52.00
13.60
7.20
18.00
17.20
18.00
1.60
31.35
388.74
71.47
41.18
150.13
60.32
271.45
6.80
142.84
256.37
52.72
81.42
160.00
15.25
11.73
19.88
11.73
11.93
14.07
51.19
83.98
20.00
20.11
61.51
301.61
681.60
0.00
0.00
$18,890.23
219.48
932.97
414.55
329.44
1,126.00
2,050.93
1,438.67
97.95
1,142.76
2,384.21
2,003.46
732.81
48.00
155.56
70.38
159.04
10.56
143.14
731.88
696.18
604.69
360.00
345.89
1,107.26
482.57
0.00
0.00
0.00
0.00
0.00
0.00
SELLADOR
TENAZ
Fertilizantes
NITRATO DE AMONIO
ACIDO FOSFORICO
SULFATO DE POTASIO
SULFATO DE MAGNESIO
NITRATO DE CALCIO
ZINC
BORO
Riego y petroleo
Petroleo
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Galones
15.00
10.20
30.16
63.67
8,857.59
3,030.30
800.00
1,960.78
1,454.55
680.85
869.57
61.54
1.4058
4.3594
2.13
0.3953
1.92694
2.9323
0
554.16
554.16
13.90
TOTAL
452.41
649.46
0.00
0.00
$16,360.76
4,260.00
3,487.52
4,176.47
574.98
1,311.96
2,549.83
0.00
0.00
$7,702.80
7,702.80
#########
0.00
0.00
0.00
0.00
32
6-Aug
12-Aug
0.00
33
13-Aug
19-Aug
0.00
34
20-Aug
26-Aug
0.00
35
27-Aug
2-Sep
0.00
36
3-Sep
9-Sep
0.00
37
10-Sep
16-Sep
0.00
38
17-Sep
23-Sep
0.00
39
24-Sep
30-Sep
0.00
40
1-Oct
7-Oct
0.00
41
8-Oct
14-Oct
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VO X ACTIVIDADES
42
15-Oct
21-Oct
0.00
43
22-Oct
28-Oct
0.00
44
29-Oct
4-Nov
0.00
45
5-Nov
11-Nov
0.00
46
12-Nov
18-Nov
0.00
47
19-Nov
25-Nov
0.00
48
26-Nov
2-Dec
0.00
49
3-Dec
9-Dec
0.00
50
10-Dec
16-Dec
0.00
51
17-Dec
23-Dec
0.00
52
24-Dec
30-Dec
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1
31-Dec
6-Jan
0.00
2
7-Jan
13-Jan
0.00
3
14-Jan
20-Jan
0.00
4
21-Jan
27-Jan
0.00
5
28-Jan
3-Feb
0.00
6
4-Feb
10-Feb
0.00
7
11-Feb
17-Feb
0.00
TOTAL
ACTIVIDAES
TOTAL
ACTIVIDADES
VALORIZADAS
DIFERENCIA
ACTIVIDADES
0.00
0.00
$0.00
0.00
929.20
0.00
0.00
0.00
1.60
0.00
0.00
2.00
0.00
0.00
2.00
0.00
0.00
2.00
0.00
0.00
2.00
0.00
0.00
8.00
0.00
0.00
4.00
0.00
0.00
20.00
0.00
0.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.00
0.00
16.00
8.00
16.00
16.00
8.00
16.00
16.00
8.00
10.00
0.00
8.00
8.00
8.00
8.00
72.00
16.00
4.00
8.00
24.00
168.00
0.00
8.00
140.00
20.00
20.00
80.00
0.00
1.60
112.00
0.00
8.00
16.00
16.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
8.00
0.00
43.00
0.00
0.40
1.20
0.60
1.00
1.00
0.00
4.80
12.00
4.00
8.00
10.00
0.00
0.00
1,974.80
32.00
24.00
24.00
344.00
585.20
8.00
160.00
17.60
0.00
0.00
60.00
0.00
0.00
400.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
320.00
0.00
0.00
338.90
7.00
2.40
5.80
8.00
7.50
34.00
5.30
14.40
8.00
9.30
38.00
9.00
0.30
10.20
6.00
8.00
0.90
12.00
52.00
13.60
7.20
18.00
17.20
18.00
1.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$0.00
0.00
15.00
10.20
0.00
0.00
8,857.59
3,030.30
800.00
1,960.78
1,454.55
680.85
869.57
61.54
0.00
554.16
554.16
0.00
$0.00
12,697.65
DIFERENCIA
ACTIVIDADES
VALORIZADAS
$40,420.20
0.00
69.60
87.00
87.00
87.00
87.00
348.00
174.00
870.00
348.00
174.00
0.00
696.00
348.00
696.00
696.00
348.00
696.00
696.00
348.00
435.00
0.00
348.00
348.00
348.00
348.00
3,132.00
696.00
174.00
348.00
1,044.00
7,308.00
0.00
348.00
6,090.00
870.00
870.00
3,480.00
0.00
69.60
4,872.00
0.00
348.00
696.00
696.00
348.00
348.00
0.00
$3,168.00
0.00
48.00
72.00
72.00
60.00
60.00
0.00
576.00
720.00
480.00
480.00
600.00
0.00
0.00
$18,207.75
480.00
360.00
52.80
860.00
994.84
2,080.00
9,280.00
2,536.69
115.02
766.80
681.60
0.00
0.00
$18,890.23
219.48
932.97
414.55
329.44
1,126.00
2,050.93
1,438.67
97.95
1,142.76
2,384.21
2,003.46
732.81
48.00
155.56
70.38
159.04
10.56
143.14
731.88
696.18
604.69
360.00
345.89
1,107.26
482.57
452.41
649.46
0.00
0.00
$16,360.76
4,260.00
3,487.52
4,176.47
574.98
1,311.96
2,549.83
0.00
0.00
$7,702.80
7,702.80
$104,749.73