N° | Descripción | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Total (S/.) |
---|---|---|---|---|---|---|---|---|---|
01 | Estudio Definitivo | 177,127.93 | 2,442,471.46 | 462,282.58 | 3,081,881.97 | ||||
02 | Obra | 23,008,484.24 | 26,422,790.73 | 19,932,706.66 | 7,664,907.46 | 77,028,889.09 | |||
03 | Supervisión | 973,947.69 | 1,292,269.70 | 1,351,971.48 | 249,622.01 | 3,867,810.88 | |||
04 | Equipo | 7,048,228.67 | 7,048,228.67 | ||||||
05 | Capacitación | 369,977.30 | 369,977.30 | ||||||
06 | Gestión del Proyecto | 145,527.17 | 141,721.29 | 282,230.22 | 183,048.53 | 225,079.00 | 263,211.33 | 1,240,817.54 | |
07 | Control Concurrente | 1,364,211.71 | 1,364,211.71 | ||||||
TOTAL | 177,127.93 | 2,587,998.63 | 604,003.87 | 25,628,873.86 | 27,898,108.96 | 28,557,985.81 | 8,547,718.10 | 94,001,817.16 |
N° | Descripción | RO | BID | BONO | Total (S/.) |
---|---|---|---|---|---|
01 | Estudio Definitivo | 582,060.39 | 635,847.88 | 1,863,973.70 | 3,081,881.97 |
02 | Obra | 29,700,103.63 | 10,832,876.67 | 36,495,908.79 | 77,028,889.09 |
03 | Supervisión | 1,121,003.49 | 740,018.00 | 2,006,789.39 | 3,867,810.88 |
04 | Equipo | 7,022,313.67 | 25,915.00 | 7,048,228.67 | |
05 | Capacitación | 26,000.00 | 343,977.30 | 369,977.30 | |
06 | Gestión del Proyecto | 426,539.33 | 33,447.00 | 780,831.21 | 1,240,817.54 |
07 | Control Concurrente | 1,364,211.71 | 1,364,211.71 | ||
TOTAL | 40,216,232.22 | 12,294,104.55 | 41,491,480.39 | 94,001,817.16 |