Final Excel - ASPROGAV
Final Excel - ASPROGAV
Final Excel - ASPROGAV
PRESUPUESTO DE INVERSIÓN
Precio
INVERSIÓN Unidad Cantidad
Referencial
Total Inversión
L NEGOCIO
Monto
Monto Financiado
Financiado por
por el GR (S/.)
Inversión
los AEO (S/.)
493,193.66 493,193.66
2,100.00 2,100.00
9,100.00 9,100.00
5,100.00 5,100.00
11,440.00 11,440.00
29,555.00 29,555.00
55,224.00 55,224.00
4,296.00 4,296.00
4,680.00 4,680.00
77,222.50 77,222.50
5,606.25 5,606.25
4,950.75 4,950.75
1,393.80 1,393.80
11,615.00 11,615.00
15,340.00 15,340.00
52,601.00 52,601.00
11,280.00 11,280.00
12,880.00 12,880.00
8,600.00 8,600.00
9,850.00 9,850.00
15,340.00 15,340.00
15,960.00 15,960.00
8,900.00 8,900.00
1,000.00 1,000.00
220.00 220.00
493,193.66 374,254.30 867,447.96
-
33,600.00 33,600
-
25,365.00 25,365
10,655.04 10,655
49,319.32 49,319
0.00 118,939.36 118,939
-
-
-
S/. 448,102.30
FINANCIAMIENTO
AEO
450,000.00
77.222,50 #VALUE!
5.606,25
4.950,75
1.393,80
11.615,00
11.385,00
15.340,00
52.601,00
11.280,00
12.880,00
4.300,00
9.850,00
15.340,00
15.960,00
2.530,00
198,00
220,00
70,00
8.900,00
1.000,00
60,00
220,00
70,00
50,00
780,00
2.800,00
2.200,00
1.106,88
450,000.00
50.11%