U.M
Unid.
Kg.
Unid.
Unid.
Unid.
unid.
unid.
global
META FISICA
Q
P.U
165
10
15
15
250
15
150
1
40.00
40.00
230.00
90.00
12.00
100.00
45.00
1650.00
Mes
Pasantia
Mes
Mes
7
1
2
1
700
1,000.00
250
400
Meses
Evento
Evento
1
1
1
500
300
700
Meses
3,000.00
INVERSION
DIRECTA
24,700.00
6,600.00
400.00
3,450.00
1,350.00
3,000.00
1,500.00
6,750.00
1,650.00
6,800.00
4,900.00
1,000.00
500.00
400.00
1,500.00
500.00
300.00
700.00
33,000.00
100.00%
33,000.00
3,000.00
3,000.00
36,000.00
COFINANCIAMIENTO
ALIADOS
14,800.00
4,620.00
280.00
2,415.00
945.00
2,100.00
1,050.00
2,235.00
1,155.00
6,800.00
4,900.00
1,000.00
500.00
400.00
1,500.00
500.00
300.00
700.00
23,100.00
70.00%
23,100.00
0.70
2,400.00
2,400.00
25,500.00
Hunuco"
OFINANCIAMIENTO
GOP
9,900.00
1,980.00
120.00
1,035.00
405.00
900.00
450.00
4,515.00
495.00
0.00
0.00
9,900.00
30.00%
9,900.00
0.30
600
600
S/. 10,500.00
0.05
0.00
23,100.00
0.00
9,900.00
65
10
250
15
300
Mes
Modulo
mes
Mes
Mes
5
1
1
2
1
Meses
Evento
Evento
1
1
1
Meses
40.00
40.00
12.00
100.00
40.00
450.00
5,500.00
400.00
300.00
400.00
400
250
700
3,000.00
INVERSION
DIRECTA
19,500.00
2,600.00
400.00
3,000.00
1,500.00
12,000.00
9,150.00
2,250.00
5,500.00
400.00
600.00
400.00
1,350.00
400.00
250.00
700.00
30,000.00
3,000
3,000.00
3,000.00
33,000.00
COFINANCIAMIENTO
ALIADOS
GOP
13,650.00
5,850.00
1,820.00
780.00
280.00
120.00
2,100.00
900.00
1,050.00
450.00
8,400.00
3,600.00
9,150.00
0
2,250.00
5,500.00
400.00
600.00
400.00
1,350.00
0
400.00
250.00
700.00
24,150.00
5,850.00
0.81
0.20
2,100
900
2,100.00
900
2,100.00
900
23,100.00
S/. 9,900.00
45.50%
19,500.00
21000
19.50%
13,650.00
12000
65.00%
5,850.00
9000
70.00%
0.00%
5.00%
PRECIO
UNITARIO
CANT.
70
10
15
15
250
15
300
1
Mes
Pasantia
Mes
Mes
8
1
2
1
Meses
Evento
Evento
2
1
1
Meses
PRECIO
TOTAL
29,000.00
40.00
2,800.00
40.00
400.00
230.00
3,450.00
90.00
1,350.00
12.00
3,000.00
100.00
1,500.00
50.00
15,000.00
1500.00
1,500.00
5,000.00
700
5,600.00
1,000.00
1,000.00
300
600.00
300
300.00
1,900.00
500
1,000.00
300
300
500
500
30,000.00
3,000
3,000.00
3,000.00
3,000.00
33,000.00
COFINANCIAMIENTO
ALIADOS
14,100.00
2,000.00
150.00
4,480.00
645.00
4,225.00
1,200.00
1,000.00
400.00
5,000.00
2,000.00
1,000.00
600.00
300.00
1,900.00
1,000.00
300
500
21,000.00
2,100
2,100.00
2,100.00
23,100.00
Hunuco"
OFINANCIAMIENTO
GOP
6,752.00
800.00
250.00
3,846.00
150.00
1,000.00
116.00
540.00
50.00
-
9,000.00
900
900
900
S/. 9,900.00
20,852.00 0.22506667
1,540.00
9000
2,248.00