| N° | Descripción | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total (S/.) |
|---|---|---|---|---|---|---|---|---|---|
| 01 | Estudio Definitivo | 131,027.00 | 982,704.00 | 196,540.80 | 1,310,271.80 | ||||
| 02 | Obra | 12,774,952.87 | 16,002,720.69 | 14,519,052.06 | 1,665,988.82 | 44,962,714.44 | |||
| 03 | Supervisión | 736,557.67 | 831,384.33 | 257,106.67 | 1,825,048.67 | ||||
| 04 | Equipo | 13,747,399.97 | 5,761,394.42 | 14,271,215.59 | 33,780,009.98 | ||||
| 05 | Capacitación | 568,038.18 | 568,038.18 | ||||||
| 06 | Gestión del Proyecto | 105,591.63 | 157,257.76 | 121,741.58 | 145,632.82 | 146,128.00 | 111,843.44 | 788,195.23 | |
| 07 | Control Concurrente | 770,098.18 | 770,098.18 | ||||||
| TOTAL | 131,027.00 | 1,088,295.63 | 13,128,751.43 | 17,631,118.12 | 29,243,469.18 | 7,830,617.91 | 14,951,097.21 | 84,004,376.48 | |
| N° | Descripción | RO | BID | BONO | Total (S/.) |
|---|---|---|---|---|---|
| 01 | Estudio Definitivo | 160,319.00 | 604,420.30 | 545,532.50 | 1,310,271.80 |
| 02 | Obra | 10,928,434.55 | 17,409,637.00 | 16,624,642.89 | 44,962,714.44 |
| 03 | Supervisión | 627,625.67 | 855,577.67 | 341,845.33 | 1,825,048.67 |
| 04 | Equipo | 24,257,140.89 | 554,290.12 | 8,968,578.97 | 33,780,009.98 |
| 05 | Capacitación | 65,819.00 | 2,000.00 | 500,219.18 | 568,038.18 |
| 06 | Gestión del Proyecto | 257,971.44 | 18,793.00 | 511,430.79 | 788,195.23 |
| 07 | Control Concurrente | 770,098.18 | 770,098.18 | ||
| TOTAL | 37,067,408.73 | 19,444,718.09 | 27,492,249.66 | 84,004,376.48 | |