| 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 | 7,974,645.68 | 77,338,627.31 | |||
| 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 | 528,539.00 | 528,539.00 | ||||||
| 06 | Gestión del Proyecto | 145,527.17 | 141,721.29 | 282,230.22 | 183,048.53 | 225,079.00 | 357,603.61 | 1,335,209.82 | |
| 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 | 9,110,410.30 | 94,564,509.36 | |
| 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 | 30,009,841.85 | 10,832,876.67 | 36,495,908.79 | 77,338,627.31 |
| 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 | 502,539.00 | 528,539.00 | |
| 06 | Gestión del Proyecto | 520,931.61 | 33,447.00 | 780,831.21 | 1,335,209.82 |
| 07 | Control Concurrente | 1,364,211.71 | 1,364,211.71 | ||
| TOTAL | 40,620,362.72 | 12,294,104.55 | 41,650,042.09 | 94,564,509.36 | |