| N° | Descripción | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 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 | 573,192.14 | 78,071,477.70 | |||
| 03 | Supervisión | 973,947.69 | 1,292,269.70 | 1,351,971.48 | 249,622.01 | 1,433,083.07 | 5,300,893.95 | |||
| 04 | Equipo | 7,048,228.67 | 176,066.00 | 1,254,010.77 | 8,478,305.44 | |||||
| 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 | 134,335.76 | 1,526,118.55 | |
| 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 | 9,502,707.52 | 3,394,621.74 | 98,351,428.32 | |
| 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 | 30,728,798.67 | 10,832,876.67 | 36,509,802.36 | 78,071,477.70 |
| 03 | Supervisión | 2,554,086.56 | 740,018.00 | 2,006,789.39 | 5,300,893.95 |
| 04 | Equipo | 8,276,324.44 | 201,981.00 | 8,478,305.44 | |
| 05 | Capacitación | 26,000.00 | 502,539.00 | 528,539.00 | |
| 06 | Gestión del Proyecto | 577,504.58 | 33,447.00 | 915,166.97 | 1,526,118.55 |
| 07 | Control Concurrente | 1,364,211.71 | 1,364,211.71 | ||
| TOTAL | 44,082,986.35 | 12,470,170.55 | 41,798,271.42 | 98,351,428.32 | |