| 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 | 8,134,303.93 | 77,498,285.56 | |||
| 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 | 735,860.65 | 7,784,089.32 | |||||
| 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 | 414,176.58 | 1,391,782.79 | |
| 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 | 10,062,502.17 | 95,516,601.23 | |
| 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 | 30,155,606.53 | 10,832,876.67 | 36,509,802.36 | 77,498,285.56 |
| 03 | Supervisión | 1,121,003.49 | 740,018.00 | 2,006,789.39 | 3,867,810.88 |
| 04 | Equipo | 7,022,313.67 | 201,981.00 | 559,794.65 | 7,784,089.32 |
| 05 | Capacitación | 26,000.00 | 502,539.00 | 528,539.00 | |
| 06 | Gestión del Proyecto | 577,504.58 | 33,447.00 | 780,831.21 | 1,391,782.79 |
| 07 | Control Concurrente | 1,364,211.71 | 1,364,211.71 | ||
| TOTAL | 40,822,700.37 | 12,470,170.55 | 42,223,730.31 | 95,516,601.23 | |