codigo producto P (kg/saco) Stock Sc Preciox Kg ( Preciox saco (i

130701011 Q Rechazo Optico sc 50 36 S/. 1.50 S/. 75.00

130701014 Q Rechazo Color 50 96 S/. 1.50 S/. 75.00
130801004 Q Tricolor Select 50 14 S/. 1.50 S/. 75.00
130801006 Q Descarte B. Pre L 30 102 S/. 0.60 S/. 18.00
130801008 Q Rechazo Dens 50 65 S/. 2.00 S/. 100.00
130801012 Q Polvillo 15 648 S/. 0.30 S/. 4.50

suma total
Flete
estiba

total neto
 factor precio
Total Kg Total S/. correc Precio +log p.log/kg rendimiento kg netos neto
1800 S/. 2,700.00 12.16% S/. 3,137.80 S/. 1.74 70.00% 1260 S/. 2.49
4800 S/. 7,200.00 32.43% S/. 8,367.46 S/. 1.74 70.00% 3360 S/. 2.49
700 S/. 1,050.00 4.73% S/. 1,220.25 S/. 1.74 70.00% 490 S/. 2.49
3060 S/. 1,836.00 8.27% S/. 2,133.70 S/. 0.70 90.00% 2754 S/. 0.77
3250 S/. 6,500.00 29.28% S/. 7,553.96 S/. 2.32 60.00% 1950 S/. 3.87
9720 S/. 2,916.00 13.13% S/. 3,388.82 S/. 0.35 100.00% 9720 S/. 0.35

23330 S/. 22,202.00

S/. 3,000.00
S/. 600.00

S/. 25,802.00

S/. 18,815.25
S/. 3,386.75
S/. 22,202.00
PV unit PV total
S/. 3.00 S/. 3,780.00 S/. 642.20
S/. 3.00 S/. 10,080.00 S/. 1,712.54
S/. 3.00 S/. 1,470.00 S/. 249.75
S/. 0.80 S/. 2,203.20 S/. 69.50
S/. 5.00 S/. 9,750.00 S/. 2,196.04
S/. 0.35 S/. 3,402.00 S/. 13.18

S/. 30,685.20 S/. 4,883.20 S/. 2,197.44

S/. 1,464.96
S/. 1,220.80

S/. 26,004.41 S/. 3,589.15 0.45 S/. 1,615.12 S/. 115.12

S/. 4,680.79 S/. 1,294.05 0.3 S/. 1,076.75
0.25 S/. 897.29
230.237288
codigo producto P (kg/saco) Stock Sc Preciox Kg ( Preciox saco (i
130701011 Q Rechazo Optico sc 50 29 S/. 1.50 S/. 75.00
130701014 Q Rechazo Color 50 34 S/. 1.50 S/. 75.00
130801004 Q Tricolor Select 50 24 S/. 1.00 S/. 50.00
130801006 Q Descarte B. Pre L 30 156 S/. 0.60 S/. 18.00
130801008 Q Rechazo Dens 50 60 S/. 2.00 S/. 100.00
130801012 Q Polvillo 15 803 S/. 0.27 S/. 4.00
490801002 tamizado de kiwicha 1 301 S/. 0.50 S/. 0.50

suma total
Flete
estiba

total neto
 factor precio
Total Kg Total S/. correc Precio +log p.log/kg rendimiento kg netos proceso neto
1450 S/. 2,175.00 12.02% S/. 2,607.70 S/. 1.80 80.00% 1160 855.5 S/. 2.99
1700 S/. 2,550.00 14.09% S/. 3,057.31 S/. 1.80 80.00% 1360 1003 S/. 2.99
1200 S/. 1,200.00 6.63% S/. 1,438.73 S/. 1.20 60.00% 720 708 S/. 2.98
4680 S/. 2,808.00 15.52% S/. 3,366.64 S/. 0.72 90.00% 4212 0 S/. 0.80
3000 S/. 6,000.00 33.16% S/. 7,193.67 S/. 2.40 80.00% 2400 1770 S/. 3.73
12045 S/. 3,212.00 17.75% S/. 3,851.01 S/. 0.32 100.00% 12045 0 S/. 0.32
301 S/. 150.50 0.83% S/. 180.44 S/. 0.60 30.00% 90.3 177.59 S/. 3.96
4514.09
24376 S/. 18,095.50
S/. 3,000.00
S/. 600.00

S/. 21,695.50

S/. 15,335.17
S/. 2,760.33
S/. 18,095.50
PV unit PV total
S/. 3.49 S/. 4,043.20 S/. 580.00
S/. 3.49 S/. 4,740.31 S/. 680.00
S/. 3.48 S/. 2,506.73 S/. 360.00
S/. 0.90 S/. 3,787.84 S/. 421.20
S/. 4.23 S/. 10,163.67 S/. 1,200.00
S/. 0.42 S/. 5,055.51 S/. 1,204.50
S/. 4.46 S/. 403.18 S/. 45.15

S/. 30,700.44 S/. 4,490.85 S/. 2,020.88

S/. 1,347.26
S/. 1,122.71

S/. 26,017.32 S/. 7,082.15 0.45 S/. 3,186.97

S/. 4,683.12 S/. 1,922.79 0.3 S/. 2,124.65
0.25 S/. 1,770.54
S/. 1,686.97 3373.93729