Definicin de Oferta
Definicin de Oferta
Definicin de Oferta
GNL 02-F-01
GNL 02-F-02
GNL 02-V-01
GNL 02-T-08
GNL 02-T-01
GNL 02-Z-05
GNL 02-Z-06
GNL 02Z02-F-03
GNL 02Z02-F-04
02-Z-04
GNL 02Z04-E-01
GNL 02Z04-X-02
GNL 02Z04-V-05
GNL 02Z04-V-06
GNL 02Z04-V-07
GNL 02Z04-E-03
GNL 02Z04-F-08
GNL 02Z04-E-05
GNL 02Z04-V-03
02-Z-03
GNL 02Z03-C-01
GNL 02Z03-F-02
GNL 02Z03-F-03
GNL 02Z03-F-04
GNL 02Z03-F-01
GNL 02Z03-E-01A
GNL 02Z03-E-01B
GNL 02Z03-P-04
GNL 02Z03-T-02
GNL 02Z03-P-01A
GNL 02Z03-P-01B
GNL 02Z03-P-02A
GNL 02Z03-P-02B
GNL 02Z03-C-02
GNL 02Z03-E-02A
GNL 02Z03-E-02B
GNL 02Z03-E-02C
GNL 02Z03-E-04
GNL 02Z03-T-01
GNL 02Z03-E-03
GNL 02Z03-V-02
GNL 02Z03-P-03A
GNL 02Z03-P-03B
GNL 02Z03-V-03
GNL 02-Z-07
GNL 02-FT-0201/0101-01
GNL 03-Z-04
GNL 03-X-01
GNL 03-X-03
GNL 03-E-05
GNL 03-EV-08A
GNL (03-EV-08B
GNL 03-V-05
GNL 03-EV-09A
GNL 03-EV-09B
03-Z-01
GNL 03Z01
GNL 03Z01-E-01
GNL 03Z01-E-02
GNL 03Z01-E-03
GNL 03Z01-E-04
GNL 03Z01-P-01
GNL 03Z01-P-02
GNL 03Z01-T-01
GNL 03Z01-F-01
GNL 03Z01-X-04
GNL 03Z01-E-08A
GNL 03Z01-E-08B
GNL 03Z03-KM-01
03-Z-02
GNL 03Z02-BE-01
GNL 03Z02-BE-02
GNL 03Z02-E-06
GNL 03Z02-E-01
GNL 03Z02-P-03
GNL 03Z02-P-04
GNL 03Z02-T-02
GNL 03Z02-P-05
GNL 03Z02-V-01
GNL 03Z02-F-01
GNL 04-T-01
GNL 04-EV-01
GNL 05-X-01
GNL 05-X-02
GNL 05Z01-P-01
GNL 05Z01-P-02
05-Z-03
GNL 05Z03-X-11
GNL 05Z03-X-13
GNL 05Z03
GNL 05Z03-X-12
GNL 05Z03-X-14
05-Z-04
GNL 05Z04-X-15
GNL 05Z04-X-17
GNL 05Z04
GNL 05Z04-X-16
GNL 05Z04-X-18
05-Z-05
GNL 05Z05
GNL 05Z05-X-19
GNL 05Z05-X-21
GNL 05Z05-X-20
GNL 05Z05-X-22
GNL 06-V-02
GNL 06-EV-02
GNL 06-EV-03
GNL (06-Z-01 A) - X-01
GNL (06-Z-01 B) - X-01
GNL (06-Z-02 A) - X-01
GNL (06-Z-02 B) - X-01
GNL (06-Z-01 A)
GNL (06-Z-01 B)
GNL (06-Z-02 A)
GNL (06-Z-02 B)
GNL 07-EV-01
GNL 07-Z-01
GNL 07-Z-02
GNL 08-AE-101-02
GNL 08-AE-101-03
GNL 08-AE-101-04
GNL 08-AE-101-05
GNL 08-AE-101-06
GNL 08-AE-101-07
GNL 08-AE-101-08
GNL 08-AE-101-09
GNL 08-AE-101-10
GNL 08-AE-101-11
GNL 08-AE-101-12
GNL 09-EV-01
GNL 09-EV-02
GNL 09-X-05
GNL 09-X-06
09-Z-01
GNL 09Z01-K/KM-01/02/03
GNL 09Z01-F-01
GNL 09Z01-E-01
GNL 09Z01-E-02
GNL 09Z01-E-03
GNL 09Z01-X-01
GNL 09Z01-E-04
GNL 09Z01-P-01
GNL 09Z01-E-11
GNL 09Z01-P-02
GNL 09Z01-T-01
GNL 09Z01-F-02
GNL 09Z01-X-02
09-Z-02 A/B
GNL 09Z02 A
GNL 09Z02 B
GNL 09Z02-F-01 A
GNL 09Z02-F-01 B
GNL 09Z02-F-02 A
GNL 09Z02-F-02 B
GNL 09Z02-T-04
09-Z-08
GNL 09Z08-E-01
GNL 09Z08-E-02
09-Z-05
GNL 09Z05-C-02
GNL 09Z05-C-03
GNL 09Z05-X-03
GNL 09Z05-E-09
09-Z-06
GNL 09Z06-TA-01
GNL 09Z06-E-12
GNL 09Z06-E-13
GNL 09Z06-P-04
GNL 09Z06-V-08
GNL 09Z06-T-09
09-Z-04
GNL 09Z04-E-11
GNL 09Z04-C-01
GNL 09Z04-E-14
GNL 09Z04-C-02
09-Z-07
GNL 09Z07-T-01
GNL 09Z07-EV-03
GNL 22-P-20A
GNL 22-P-20B
GNL 22-Z-01
GNL 22-T-11
GNL 22-P-30A
GNL 22-P-30B
GNL 22-P-40A
GNL 22-P-40B
GNL 22-P-01
GNL 22-P-02
GNL 22-P-03
GNL 22-T-21
GNL 22-T-01
GNL 23-V-02
GNL 23-V-03
GNL 23-V-01
GNL 23-G-01
GNL 23-P-01A
GNL 23-P-01B
GNL 23-P-02
GNL 23-GG-01
GNL 23-GG-02
GNL 24-CT-31
GNL 24-CT-32
GNL 24-CT-33
GNL 24-CT-34
GNL 24-B-31
GNL 24-B-32
GNL 24-B-33
GNL 24-B-34
GNL 24-P-31
GNL 24-P-32
GNL 24-P-33
GNL 24-P-34
GNL 24-P-51
GNL 24-P-52
GNL 24-P-53
GNL 24-E-61
GNL 24-E-62
GNL 24-E-63
GNL 24-P-61
GNL 24-P-62
GNL 24-P-63
GNL 24-E-91
GNL 24-E-92
GNL 24-E-93
GNL 24-V-61
GNL 24-V-62
GNL 24-V-63
GNL 25-V-01
GNL 26-V-01
GNL 26-P-01
GNL 26-V-02
GNL 26-P-02
GNL 26-P-03
GNL 26-P-04
GNL 26-P-05
GNL 26-P-06
GNL 26-P-07
GNL 26-Z-01
GNL 26-Z-02
GNL 26-Z-03
GNL 26-Z-04
GNL 26-Z-05
GNL 28-V-01
GNL 28-P-01
GNL 28-P-03
GNL 28-V-02
GNL 28-P-02
GNL 1
GNL 2
GNL 3
GNL 1
GNL 2
GNL 3
GNL 4
GNL 5
GNL 6
GNL 7
GNL 8
GNL 9
GNL 1
GNL 2
GNL 3
GNL 4
GNL 5
GNL 6
GNL 7
GNL 8
GNL 9
GNL 10
GNL 11
GNL 12
GNL 13
GNL 14
GNL 15
GNL 16
GNL 17
GNL 18
GNL 19
GNL 20
GNL 21
GNL 22
GNL 23
GNL 24
GNL 25
GNL 26
GNL 27
GNL 1
GNL 2
GNL 3
GNL 4
GNL 5
GNL 6
GNL 7
GNL 8
GNL 9
GNL 10
GNL 11
GNL 12
GNL 13
GNL 14
GNL 15
GNL 16
GNL 17
GNL 18
GNL 19
GNL 20
GNL 21
GNL 22
GNL 23
GNL 24
GNL 25
GNL 26
GNL 27
GNL 1
GNL 2
GNL 3
GNL 4
GNL 5
GNL 30-Z-02
GNL 30-Z-01
GNL 30Z01-P-01
GNL
GNL SOFTWARE
GNL SOFTWARE
GNL SOFTWARE
GNL EDIFICACIONES
GNL EDIFICACIONES
GNL EDIFICACIONES
GNL EDIFICACIONES
GNL EDIFICACIONES
GNL EDIFICACIONES
GNL EDIFICACIONES
GNL EDIFICACIONES
GNL 02Z04-E-04
GNL
LISTA DE EQUIPOS, EDIFICACIONES Y REPUESTOS DE LA PLANTA
Provisión de
CANT Equipos Provisión de Materiales Eléctricos Instrumentos
1 34,765.54 36,158.74 -
1 8,451.93 8,790.63 -
1 31,428.11 32,687.56 -
1 6,964.02 7,243.10 -
1 790.85 822.54 -
1 790.85 822.54 -
1 790.85 822.54 -
1 790.85 822.54 -
1 790.85 822.54 -
1 8,507.61 8,848.55 -
1 15,619.32 16,245.25 -
1 8,442.34 8,780.66 -
1 6,386.13 6,642.04 -
1 6,010.47 6,251.33 -
1 5,451.80 1,389.99 -
1 94,675.69 24,138.51 -
1 3,124.06 796.51 -
1 9,412.67 -
1 3,294.43 -
1 3,294.43 -
1 2,823.80 -
1 20,005.74 -
1 2,500.72 -
1 2,500.72 -
1 27,458.86 -
1 126,879.54 -
1 708,261.44 -
1 111,574.66 -
1 58,490.17 -
1
- - 10,233.16 54,514.77
- - 1,563.40 16,354.43
- - 1,534.97 16,354.43
- - 17,873.92 13,628.69
- - 17,873.92 13,628.69
- - 17,873.92 13,628.69
- - 17,873.92 13,628.69
- - 17,083.69 19,080.17
- - 17,083.69 19,080.17
- - 18,533.39 19,080.17
- - 18,533.39 19,080.17
- - - 11,508.67
- - - 11,508.67
- - - 11,508.67
- - - 11,508.67
- - - 11,508.67
- - - 11,508.67
- - - 11,508.67
- - - 11,508.67
- - - 11,508.67
- - - 63,297.71
- - - 63,297.71
- - 161,598.57
- - - -
- - - -
- - - -
- 16,489.81 - 77,403.27
- 2,061.23 - 9,675.41
- 2,061.23 - 9,675.41
- 22,633.07 106,239.78
- 104,580.94 490,903.67
- 583,787.14 2,740,300.98
- 91,965.83 431,688.27
- 48,210.74 226,301.57
Estructura Racks,
Terminacion Superficial, Pavimentos, Cimentacion Escaleras y Tuberias, Soportes y Aislamientos
Señaletica y Enterrados Racks Pasarelas
316.57 - 83.11 -
316.57 - 83.11 -
316.57 - 83.11 -
316.57 - 83.11 -
316.57 - 83.11 -
316.57 - 83.11 -
316.57 - 83.11 -
316.57 - 83.11 -
316.57 - 83.11 -
1,741.16 - 457.09 -
1,741.16 - 457.09 -
- - - 300,111.62
446,360.24 - - -
446,360.24 - - -
382,594.49 - - -
718.56 - - -
89.82 - - -
89.82 - - -
986.25 - - -
4,557.19 - - -
25,438.97 - - -
4,007.48 - - -
2,100.82 - - -
- - - 10,840.04
- - - 2,635.34
- - - 9,799.41
- - - 2,171.41
- - - 246.59
- - - 246.59
- - - 246.59
- - - 246.59
- - - 246.59
- - - 2,652.71
- - - 4,870.17
- - - 2,632.36
- - - 1,991.22
- - - 1,874.09
- - - 460.50
- - - 7,996.98
- - - 263.88
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - 948.36 -
- - 16,469.25 -
- - 543.44 -
- - 27,661.68 -
- - 23,396.81 -
- - 23,396.81 -
- - 20,054.41 -
489.76 - - 164.99
489.76 - - 164.99
1,285.45 - - 433.04
834.19 - - 281.02
4.73 - - 1.59
1,693.44 - - 570.48
236.30 - - 79.60
5,979.12 - - 2,014.23
231.66 - - 78.04
2,225.36 - - 749.67
543.16 - - 182.98
2,236.96 - - 753.58
2,236.96 - - 753.58
2,236.96 - - 753.58
242.58 - - 81.72
258.40 - - 87.05
917.57 - - 309.11
162.42 - - 54.72
9,785.17 - - 3,296.40
884.54 - - 297.98
1,105.67 - - 372.47
884.54 - - 297.98
1,382.09 - - 465.59
1,228.40 - - 413.82
1,228.40 - - 413.82
42.57 - - 14.34
663.40 - - 223.48
442.27 - - 148.99
442.27 - - 148.99
88.45 - - 29.80
88.45 - - 29.80
7,407.98 - - 2,495.58
1,028.27 - - 346.40
1,028.27 - - 346.40
1,028.27 - - 346.40
1,754.70 - - 591.12
2,958.77 - - 996.74
173.59 - - 58.48
1,216.24 - - 409.72
55.28 - - 18.62
55.28 - - 18.62
1,326.80 - - 446.97
11,260.41 - - 3,793.37
1,584.23 - - 533.69
- - - 5,776.70
- - - 31.56
- - - 133.81
- - - 1,455.57
- - - 197.16
- - - 197.16
- - - 500.51
- - - 197.16
- - - 197.16
- - - 4,553.43
- - - 285.14
- - - 328.68
- - - 402.01
- - - 195.15
- - - 162.62
- - - 162.62
- - - 285.14
- - - 39.03
- - - 26.02
- - - 32.52
- - - 32.52
- - - 3,794.14
- - (6,771.98) 668.95
- - (6,771.98) 668.95
- - (2,437.91) 240.82
- - (549.08) 54.24
- - (1,830.27) 180.80
- - (1,830.27) 180.80
- - (2,745.40) 271.20
- - (1,647.24) 162.72
- - (2,562.37) 253.12
- - (695.50) 68.70
607,529.20 - - 18,041.09
4,519.09 - - 134.20
(84,760.15) - - 8,216.95
(84,760.15) - - 8,216.95
(64,116.07) - (29,522.50) 6,215.64
(64,116.07) - (29,522.50) 6,215.64
(2,229.90) - - 216.17
(2,732.96) - - 264.94
(70,586.02) - - 6,842.86
(5,521.22) - - 535.25
(7,162.43) - - 694.35
(2,229.90) - - 216.17
(2,732.96) - - 264.94
(70,586.02) - - 6,842.86
(5,521.22) - - 535.25
(7,162.43) - - 694.35
(2,229.90) - - 216.17
(2,732.96) - - 264.94
(70,586.02) - - 6,842.86
(5,521.22) - - 535.25
(7,162.43) - - 694.35
30,998.29 - - 3,911.25
20,404.01 - - 2,574.50
20,404.01 - - 2,574.50
22,807.36 - - 2,877.75
22,807.36 - - 2,877.75
22,807.36 - - 2,877.75
22,807.36 - - 2,877.75
83,086.25 - (20,641.75) 10,483.52
83,086.25 - (20,641.75) 10,483.52
87,477.68 - (20,641.75) 11,037.61
87,477.68 - (20,641.75) 11,037.61
618,543.40 - - 1,292.84
2,661,007.02 - - 5,561.87
186,907.80 - - 390.66
- - - 120.76
- - - 120.76
- - - 120.76
- - - 120.76
- - - 120.76
- - - 120.76
- - - 120.76
- - - 120.76
- - - 120.76
- - - 664.16
- - - 664.16
- - - 252.12
- - - 252.12
- - - 109.25
- - - 70.03
- - (16,971.17) 3,897.21
- - (349.92) 80.35
- - (874.80) 200.89
- - (874.80) 200.89
- - (874.80) 200.89
- - (1,049.76) 241.06
- - (1,749.61) 401.77
- - (1,224.72) 281.24
- - (874.80) 200.89
- - (174.96) 40.18
- - (874.80) 200.89
- - (349.92) 80.35
- - (349.92) 80.35
- - (9,614.29) 777.65
- - (9,614.29) 777.65
- - (31.79) 2.57
- - (31.79) 2.57
- - (31.79) 2.57
- - (31.79) 2.57
- - (4,838.25) 391.34
- - - 242.78
- - - 104.05
- - - 725.88
- - - 725.88
- - - 187.32
- - - 215.42
- - (7,636.66) 2,152.21
- - (279.39) 78.74
- - (186.26) 52.49
- - (372.52) 104.99
- - (279.39) 78.74
- - (558.78) 157.48
- - - 2,836.10
- - - 5,672.19
- - - 1,134.44
- - - 1,701.66
- - - 1,530.24
- - - 118.35
818.81 - - 71.12
818.81 - - 71.12
38,415.88 - - 3,336.56
30,360.40 - - 2,636.91
499.94 - - 43.42
499.94 - - 43.42
406.30 - - 35.29
406.30 - - 35.29
7,356.92 - - 638.98
7,356.92 - - 638.98
7,356.92 - - 638.98
38,327.24 - - 3,328.86
89,830.01 - - 7,802.07
- - - 5.21
- - - 5.21
- - (37,501.10) 76.53
- - - 1,643.77
- - (8,035.95) 9.14
- - (8,035.95) 9.14
- - - 18.28
- - - 7,569.29
- - - 7,569.29
- - - 1,558.58
- - - 1,558.58
- - - 1,558.58
- - - 1,558.58
- - - 519.53
- - - 519.53
- - - 519.53
- - - 519.53
- - - 365.87
- - - 365.87
- - - 365.87
- - - 365.87
- - - 173.53
- - - 173.53
- - - 173.53
- - - 533.94
- - - 533.94
- - - 533.94
- - - 173.53
- - - 173.53
- - - 173.53
- - (21,762.00) 2,275.30
- - (21,762.00) 2,275.30
- - (21,762.00) 2,275.30
- - - 25.40
- - - 25.40
- - - 25.40
- - - 2,415.12
- - - 9,005.48
- - - 2,189.34
- - - 8,140.97
- - - 1,803.92
- - - 204.86
- - - 204.86
- - - 204.86
- - - 204.86
- - - 204.86
- - (10,561.00) 2,203.77
- - - 4,045.95
- - - 2,186.86
- - - 1,654.23
- - - 1,556.92
2,317.75 - - 541.19
15,284.30 - - 3,568.85
1,500.67 - - 350.40
1,656.57 - - 386.81
13,842.87 - - 3,232.28
10,640.07 - - 2,484.43
10,640.07 - - 2,484.43
10,640.07 - - 2,484.43
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
1,471.93 - - 343.69
1,471.93 - - 343.69
1,471.93 - - 343.69
1,471.93 - - 343.69
1,471.93 - - 343.69
1,471.93 - - 343.69
1,471.93 - - 343.69
1,471.93 - - 343.69
1,471.93 - - 343.69
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
387.23 - - 90.42
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
735.96 - - 171.85
- - - 382.56
- - - 6,643.59
- - - 219.22
- - - -
- - - -
- - - -
- - - -
808.63 - - 1,922.04
101.08 - - 240.26
101.08 - - 240.26
1,109.89 - - 2,638.10
5,128.49 - - 12,189.91
28,628.03 - - 68,045.98
4,509.86 - - 10,719.50
2,364.18 - (115,402.00) 5,619.42
242.58 - - 81.72
196,675.00
COSTO TOTAL PLANTA
COSTO GLOBAL POR EQUIPOS
SUB TOTAL Valor Neto de IVA Obra Civil Electricidad
(SIN INTANGIBLES)
388,333.41 415,024.66 - -
388,333.41 415,024.66 - -
332,857.21 355,735.42 - -
- - - - - -
- - - - - -
- - - - - -
1,219.26 4,438.46 -
152.41 554.81 -
152.41 554.81 -
1,673.50 6,092.00 -
7,732.77 28,149.38 -
43,165.52 157,134.26 -
6,800.00 24,753.86 -
3,564.73 12,976.58 -
10,743.43 39,109.02
401.82 - - -
401.82 - - -
1,054.62
684.39
- - - -
1,389.36
193.86
4,905.47 - - -
190.06 - - -
1,825.76 - - -
445.62 - - -
1,835.28 - - -
1,835.28 - - -
1,835.28 - - -
199.02 - - -
212.00 - - -
752.80 - - -
133.25 - - -
8,028.09 - - -
725.70 - - -
907.13 - - -
725.70 - - -
1,133.91 - - -
1,007.82 - - -
1,007.82 - - -
34.92 - - -
544.28 - - -
362.85 - - -
362.85 - - -
72.57 - - -
72.57 - - -
6,077.76 - - -
843.63 - - -
843.63 - - -
843.63 - - -
1,439.61 - - -
2,427.48 - - -
142.42 - - -
997.84 - - -
45.36 - - -
45.36 - - -
1,088.55 - - -
9,242.30 - - -
1,299.75
14,068.66
76.86
325.89
3,544.91
480.16 - - -
480.16 - - -
1,218.96
480.16 - - -
480.16 - - -
11,089.48 - - -
694.44 - - -
800.48 - - -
979.05 - - -
475.26 - - -
396.05 - - -
396.05 - - -
694.44 - - -
95.05 - - -
63.37 - - -
79.21 - - -
79.21 - - -
9,240.31 - - -
1,629.17 - - -
1,629.17 - - -
586.50 - - -
132.10 - - -
440.32 - - -
440.32 - - -
660.48 - - -
396.29 - - -
616.44 - - -
167.32 - - -
11,676.79
86.86
5,318.28
5,318.28
4,022.97 - - -
4,022.97 - - -
139.91 - - -
171.48 - - -
4,428.92 - - -
346.43 - - -
449.41 - - -
139.91 - - -
171.48 - - -
4,428.92 - - -
346.43 - - -
449.41 - - -
139.91 - - -
171.48 - - -
4,428.92 - - -
346.43 - - -
449.41 - - -
2,531.49
1,666.30
1,666.30
1,862.57 - - -
1,862.57 - - -
1,862.57 - - -
1,862.57 - - -
6,785.28 - - -
6,785.28 - - -
7,143.91 - - -
7,143.91 - - -
3,148.60
13,545.45
951.43
294.09 - - -
294.09 - - -
294.09 - - -
294.09 - - -
294.09 - - -
294.09 - - -
294.09 - - -
294.09 - - -
294.09 - - -
1,617.50 - - -
1,617.50 - - -
614.02
614.02
266.08
170.56
9,491.31 - - -
195.70 - - -
489.24 - - -
489.24 - - -
489.24 - - -
587.09 - - -
978.49 - - -
684.94 - - -
489.24 - - -
97.85 - - -
489.24 - - -
195.70 - - -
195.70 - - -
1,893.90 - - -
1,893.90 - - -
6.26 - - -
6.26 - - -
6.26 - - -
6.26 - - -
953.07 - - -
591.27 - - -
253.40 - - -
1,767.81 - - -
1,767.81 - - -
456.21 - - -
524.64 - - -
5,241.52 - - -
191.76 - - -
127.84 - - -
255.68 - - -
191.76 - - -
383.53 - - -
6,907.07 - - -
13,814.13 - - -
2,762.83 - - -
4,144.24 - - -
3,726.76 - - -
288.23 - - -
173.20 - - -
173.20 - - -
8,125.91
6,421.98
105.75 - - -
105.75 - - -
85.94 - - -
85.94 - - -
1,556.17 - - -
1,556.17 - - -
1,556.17 - - -
8,107.16
19,001.27
12.68
12.68
186.38
4,003.26
22.26 - - -
22.26 - - -
44.53
18,434.36 - - -
18,434.36 - - -
3,795.79 - - -
3,795.79 - - -
3,795.79 - - -
3,795.79 - - -
1,265.26 - - -
1,265.26 - - -
1,265.26 - - -
1,265.26 - - -
891.04 - - -
891.04 - - -
891.04 - - -
891.04 - - -
422.62 - - -
422.62 - - -
422.62 - - -
1,300.36 - - -
1,300.36 - - -
1,300.36 - - -
422.62 - - -
422.62 - - -
422.62 - - -
5,541.30 - - -
5,541.30 - - -
5,541.30 - - -
61.86 - - -
61.86 - - -
61.86 - - -
5,881.83
21,932.08
5,331.95
19,826.63
4,393.30
498.91
498.91
498.91
498.91
498.91
5,367.09
9,853.55
5,325.91
4,028.73
3,791.75
1,318.02
8,691.62
853.38
942.03
7,871.93
6,050.62 - - -
6,050.62 - - -
6,050.62 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
837.03 - - -
837.03 - - -
837.03 - - -
837.03 - - -
837.03 - - -
837.03 - - -
837.03 - - -
837.03 - - -
837.03 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
220.20 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
418.52 - - -
931.70
16,179.88
533.90
5,881.83
2,058.64 - - -
2,058.64 - - -
1,764.55 - - -
667.52 - - -
83.44 - - -
83.44 - - -
916.21
4,233.54
23,632.30
3,722.87
1,951.62
5,881.83 86,028.05
199.02 - - -
5,881.83 1,982,205.42 18,703.19
PEM ADENDA 3
POC 1 POC 1
Pre POC 1 EST. DE COLINDANCIA Y CABLE MT A POC 6
Comisionado INGENIERIA CERCO DIV. CAMPAMENTO
- 1,035.03 81.34 - -
- 17,974.35 1,412.63 - -
- 593.11 46.61 - -
- 6,534.16 513.53 - -
- 2,286.96 179.73 - -
- 2,286.96 179.73 - -
- 1,960.25 154.06 - -
Seguros de
POC 8 - Dias CM 2 - Dias CM 4 - Segundo construccion
CM 3 - Acceso a la Obra Adenda
Improductivos Improductivos Aguinaldo 4
- - - 757.51 356.56
- - - 757.51 356.56
- - - 649.29 305.62
- 94,702 1,178
- 94,702 1,178
- 233,220 2,901
- 202,884 2,524
- 160 2
- 322,092 4,007
- 37,527 467
- 949,561 11,813
- 36,791 458
- -
- 576,138 7,167
- 140,621 1,749
- 579,141 7,205
- 579,141 7,205
- 579,141 7,205
- 62,802 781
- 66,898 832
- 237,554 2,955
- 42,050 523
- 1,567,324 19,498
- 141,679 1,763
- 177,099 2,203
- 141,679 1,763
- 221,373 2,754
- 196,757 2,448
- 196,757 2,448
- 6,818 85
- 106,259 1,322
- 70,839 881
- 70,839 881
- 14,168 176
- 14,168 176
- 1,186,561 14,761
- 164,702 2,049
- 164,702 2,049
- 164,702 2,049
- 281,056 3,496
- 473,916 5,896
- 27,804 346
- 194,809 2,424
- 8,855 110
- 8,855 110
- 212,518 2,644
- 687,939 8,558
- 246,831 3,071
-
- 2,555,782 31,795
- 19,705 245
- 63,923 795
- 689,654 8,580
- 98,421 1,224
- 98,421 1,224
- 226,332 2,816
- 98,421 1,224
- 98,421 1,224
- -
- 1,989,518 24,751
- 124,587 1,550
- 143,611 1,787
- 175,648 2,185
- 85,265 1,061
- 71,054 884
- 71,054 884
- 124,587 1,550
- 17,053 212
- 11,369 141
- 14,211 177
- 14,211 177
- 1,657,766 20,623
- -
- 285,529 3,552
- 285,529 3,552
- 102,790 1,279
- 23,151 288
- 77,170 960
- 77,170 960
- 115,755 1,440
- 69,453 864
- 108,038 1,344
- 29,325 365
- -
- 6,434,839 80,053
- 45,777 569
- -
- 368,531 4,585
- 368,531 4,585
- 256,322 3,189
- 256,322 3,189
- -
0 9,379 117
0 11,495 143
0 296,897 3,694
0 23,223 289
0 30,126 375
- -
0 9,379 117
0 11,495 143
0 296,897 3,694
0 23,223 289
0 30,126 375
- -
0 9,379 117
0 11,495 143
0 296,897 3,694
0 23,223 289
0 30,126 375
- -
- 328,501 4,087
- 191,528 2,383
- 191,499 2,382
- 225,562 2,806
- 225,562 2,806
- 225,562 2,806
- 225,562 2,806
- 722,472 8,988
- 722,472 8,988
- 761,286 9,471
- 761,286 9,471
- -
- 928,702 11,554
- 4,342,567 54,024
- 290,751 3,617
- -
- 39,271 489
- 39,271 489
- 39,271 489
- 39,271 489
- 39,271 489
- 39,271 489
- 39,271 489
- 39,271 489
- 39,271 489
- 215,989 2,687
- 215,989 2,687
- -
- 79,790 993
- 90,793 1,130
- 38,830 483
- 27,103 337
- -
- 1,169,429 14,548
- 24,112 300
- 60,280 750
- 60,280 750
- 60,280 750
- 72,336 900
- 120,560 1,500
- 84,392 1,050
- 60,280 750
- 12,056 150
- 60,280 750
- 24,112 300
- 24,112 300
- 233,438 2,904
- 233,438 2,904
- 772 10
- 772 10
- 772 10
- 772 10
- 117,474 1,461
- 76,515 952
- 32,792 408
- 226,525 2,818
- 226,525 2,818
- 58,458 727
- 67,227 836
- 632,282 7,866
- 23,132 288
- 15,422 192
- 30,843 384
- 23,132 288
- 46,265 576
- 853,569 10,619
- 1,707,138 21,238
- 341,428 4,248
- 512,141 6,371
- 610,001 7,589
- 47,177 587
- -
- 15,348 191
- 15,348 191
- 672,653 8,368
- 511,524 6,364
- 10,021 125
- 10,021 125
- 8,793 109
- 8,793 109
- 121,198 1,508
- 121,198 1,508
- 121,198 1,508
- 790,005 9,828
- 1,636,003 20,353
- -
- 10,908 136
- 10,908 136
- 74,531 927
- 2,182,675 27,154
- 6,023 75
- 6,023 75
- 9,993 124
- 10,030,477 124,784
- 10,030,477 124,784
- -
- 358,165 4,456
- 358,165 4,456
- 358,165 4,456
- 358,165 4,456
- 96,637 1,202
- 96,637 1,202
- 96,637 1,202
- 96,637 1,202
- 73,676 917
- 73,676 917
- 73,676 917
- 73,676 917
- 36,959 460
- 36,959 460
- 36,959 460
- 105,117 1,308
- 105,117 1,308
- 105,117 1,308
- 36,959 460
- 36,959 460
- 36,959 460
- 430,331 5,354
- 430,331 5,354
- 430,331 5,354
- 5,425 67
- 5,425 67
- 5,425 67
- -
- 811,414 10,094
- -
- 919,913 11,444
- 217,619 2,707
- 835,011 10,388
- 179,854 2,237
- 20,721 258
- 115,214 1,433
- 20,721 258
- 20,721 258
- 20,721 258
- 210,674 2,621
- 407,640 5,071
- 221,634 2,757
- 168,344 2,094
- 158,608 1,973
- -
- 134,192 1,669
- 764,310 9,508
- 83,672 1,041
- 86,354 1,074
- 677,612 8,430
- 614,812 7,649
- 614,812 7,649
- 614,812 7,649
- 37,288 464
- 37,288 464
- 37,288 464
- 37,288 464
- 37,288 464
- 37,288 464
- 37,288 464
- 37,288 464
- 37,288 464
- 73,362 913
- 73,362 913
- 73,362 913
- 73,362 913
- 73,362 913
- 73,362 913
- 73,362 913
- 73,362 913
- 73,362 913
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 36,073 449
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 19,268 240
- 38,747 482
- 38,747 482
- 38,747 482
- 38,747 482
- 38,747 482
- -
- 98,216 1,222
- 1,311,054 16,310
- 42,538 529
- -
- 666,964 8,297
- -
- 501,078 6,234
- 501,078 6,234
- 429,496 5,343
- -
- 146,156 1,818
- 18,269 227
- 18,269 227
- 200,606 2,496
- 926,943 11,532
- 5,176,747 64,401
- 815,130 10,141
- 311,909 3,880
-2,835,246.00 0 0
- -
- 62,802 781
2,045,899 25,452
103,080,587 1,282,376
103,080,587.00 1,282,376.18
1 1
COSTO INCLUYENDO COSTO GLOBAL POR
Fiscalización EQUIPOS (FINAL)
5,215 101,096
5,215 101,096
12,843 248,964
11,173 216,581
9 171
17,737 343,836
2,067 40,060
52,291 1,013,666
2,026 39,275
- -
31,727 615,033
7,744 150,115
31,893 618,239
31,893 618,239
31,893 618,239
3,458 67,041
3,684 71,414
13,082 253,592
2,316 44,889
86,311 1,673,133
7,802 151,244
9,753 189,055
7,802 151,244
12,191 236,318
10,835 210,040
10,835 210,040
375 7,279
5,852 113,433
3,901 75,622
3,901 75,622
780 15,124
780 15,124
65,343 1,266,666
9,070 175,821
9,070 175,821
9,070 175,821
15,477 300,030
26,098 505,910
1,531 29,682
10,728 207,960
488 9,453
488 9,453
11,703 226,865
37,884 734,381
13,593 263,495
- -
140,745 2,728,321
1,085 21,035
3,520 68,238
37,979 736,213
5,420 105,066
5,420 105,066
12,464 241,611
5,420 105,066
5,420 105,066
- -
109,561 2,123,830
6,861 132,998
7,909 153,306
9,673 187,506
4,695 91,021
3,913 75,851
3,913 75,851
6,861 132,998
939 18,204
626 12,136
783 15,170
783 15,170
91,292 1,769,681
- -
15,724 304,805
15,724 304,805
5,661 109,730
1,275 24,714
4,250 82,380
4,250 82,380
6,375 123,569
3,825 74,142
5,950 115,331
1,615 31,304
- -
354,361 6,869,253
2,521 48,867
- -
20,295 393,411
20,295 393,411
14,115 273,627
14,115 273,627
- -
517 10,013
633 12,271
16,350 316,941
1,279 24,791
1,659 32,160
- -
517 10,013
633 12,271
16,350 316,941
1,279 24,791
1,659 32,160
- -
517 10,013
633 12,271
16,350 316,941
1,279 24,791
1,659 32,160
- -
18,090 350,678
10,547 204,458
10,546 204,427
12,421 240,789
12,421 240,789
12,421 240,789
12,421 240,789
39,786 771,245
39,786 771,245
41,923 812,680
41,923 812,680
- -
51,143 991,398
239,141 4,635,732
16,011 310,380
- -
2,163 41,922
2,163 41,922
2,163 41,922
2,163 41,922
2,163 41,922
2,163 41,922
2,163 41,922
2,163 41,922
2,163 41,922
11,894 230,571
11,894 230,571
- -
4,394 85,177
5,000 96,923
2,138 41,452
1,493 28,933
- -
64,399 1,248,377
1,328 25,740
3,320 64,349
3,320 64,349
3,320 64,349
3,983 77,219
6,639 128,699
4,647 90,089
3,320 64,349
664 12,870
3,320 64,349
1,328 25,740
1,328 25,740
12,855 249,197
12,855 249,197
43 824
43 824
43 824
43 824
6,469 125,405
4,214 81,680
1,806 35,006
12,475 241,818
12,475 241,818
3,219 62,405
3,702 71,765
34,819 674,968
1,274 24,694
849 16,463
1,698 32,925
1,274 24,694
2,548 49,388
47,005 911,193
94,011 1,822,386
18,802 364,477
28,203 546,716
33,592 651,182
2,598 50,362
- -
845 16,384
845 16,384
37,042 718,063
28,169 546,057
552 10,698
552 10,698
484 9,387
484 9,387
6,674 129,380
6,674 129,380
6,674 129,380
43,505 843,337
90,093 1,746,449
- -
601 11,644
601 11,644
4,104 79,563
120,198 2,330,026
332 6,430
332 6,430
550 10,668
552,369 10,707,631
552,369 10,707,631
- -
19,724 382,344
19,724 382,344
19,724 382,344
19,724 382,344
5,322 103,161
5,322 103,161
5,322 103,161
5,322 103,161
4,057 78,650
4,057 78,650
4,057 78,650
4,057 78,650
2,035 39,454
2,035 39,454
2,035 39,454
5,789 112,214
5,789 112,214
5,789 112,214
2,035 39,454
2,035 39,454
2,035 39,454
23,698 459,382
23,698 459,382
23,698 459,382
299 5,791
299 5,791
299 5,791
- -
44,684 866,192
- -
50,659 982,016
11,984 232,310
45,983 891,382
9,904 191,996
1,141 22,120
6,345 122,992
1,141 22,120
1,141 22,120
1,141 22,120
11,602 224,897
22,448 435,159
12,205 236,597
9,271 179,708
8,734 169,315
- -
7,390 143,251
42,090 815,908
4,608 89,321
4,755 92,183
37,315 723,357
33,857 656,318
33,857 656,318
33,857 656,318
2,053 39,806
2,053 39,806
2,053 39,806
2,053 39,806
2,053 39,806
2,053 39,806
2,053 39,806
2,053 39,806
2,053 39,806
4,040 78,314
4,040 78,314
4,040 78,314
4,040 78,314
4,040 78,314
4,040 78,314
4,040 78,314
4,040 78,314
4,040 78,314
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,987 38,509
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
1,061 20,569
2,134 41,362
2,134 41,362
2,134 41,362
2,134 41,362
2,134 41,362
- -
5,409 104,847
72,199 1,399,562
2,343 45,410
- -
36,729 711,991
- -
27,594 534,906
27,594 534,906
23,652 458,491
- -
8,049 156,023
1,006 19,503
1,006 19,503
11,047 214,149
51,046 989,520
285,079 5,526,227
44,888 870,159
17,177 332,966
0 0
- -
3,458 67,041
112,666 2,184,017
5,676,554 110,039,517
5,676,553.97 110,039,517.15
1 1
CISTERNAS DE GNL Y VAPORIZADORES MOVILES OFFSHORE
COSTO GLOBAL
POR EQUIPOS
(CON
ITEMS INTANGIBLES)
CONTRATO
SENER-INDOX
Cisternas
por sub Twist Lock 9 Regasificador Cisternas Twist
por actividad Cisternas 20 TON
actividad es Móviles Cisternas 20 TON Lock 9 TON
TON
260,368 29 3 2 4,489
260,368
13,098,411
11,227,132 350,848 350,848
846,333
338,794 9,965 9,965
686,152 20,039 17,112
91,423
18,284 538 538
31,998 941 941
41,140 1,210 1,210
680,056
73,699 2,152 1,838
228,048 6,660 5,687
117,847 3,442 2,939
54,207 1,583 1,352
23,051 673 575
135,505 3,957 3,379
47,699 1,393 1,190
102,438
102,438 2,992 2,555
7,260
7,260 212 181
14,239,957
-157,920
-157,920 -52,640
-157,920
14,082,037 29 3 2 411,093.35 347,670.06
0 0 0
2,884 62,418 5,514 5,767
8,923 193,140 17,062 17,846
4,611 99,808 8,817 9,222
2,121 45,910 4,056 4,242
902 19,523 1,725 1,804
5,302 114,763 10,138 10,604
1,866 40,397 3,569 3,733
0 0 0
4,008 86,758 7,664 8,016
0 0 0
0 0 0
284 6,149 543 568
0 0 0
0 0 0
0 -157,920 0
0 0 0
558,660.01 11,921,707.29 1,043,010.17 1,117,320.02 0
Monto facturado 14,082,024
Diferencia -13
7,609,195 Tranporte
0 9 235,544 2,119,896 7.62% 2,360 5.99% 86,747
0 32 178,443 5,710,176 20.53% 6,356 17.33% 251,016
0 4 126,974 507,896 1.83% 565 2.13% 30,805
9,175,821
0 26 57,312 1,490,112 5.36% 1,659 4.99% 72,231
0 6 82,482 494,890 1.78% 551 1.04% 14,994
0 4 102,482 409,926 1.47% 456 0.50% 7,284
0 32 167,742 5,367,744 19.30% 5,975 5.29% 76,620
3,173,561
0 8 19,891 159,128 0.57% 177 2.62% 37,988
0 26 42,085 1,094,210 3.93% 1,218 9.78% 141,661
0 12 67,232 806,784 2.90% 898 5.05% 73,226
0 4 106,516 426,062 1.53% 474 1.67% 24,134
0 32 39,382 1,260,208 4.53% 1,403 14.43% 209,012
1,552,704
0 2 17,908 35,816 0.13% 40 0.14% 2,029
0 2 25,499 50,998 0.18% 57 0.20% 2,889
0 14 28,774 402,836 1.45% 448 1.58% 22,819
0 7 35,002 245,017 0.88% 273 0.96% 13,879
0 2 49,165 98,330 0.35% 109 0.38% 5,570
2,557,027
0 32 30,867 987,744 3.55% 1,099 3.86% 55,951
0 16 18,116 289,849 1.04% 323 0.93% 13,521
445,615
0 2 21,546 43,092 0.15% 48 0.17% 2,441
0 2 45,520 91,040 0.33% 101 0.26% 3,708
155,716 27 4,714 127,278 0.46% 142 3.00% 43,428
0 16 12,881 206,101 0.74% 229 1.81% 26,162
0 27 18,038 487,023 1.75% 542 2.90% 42,074
0 27 8,233 222,283 0.80% 247 2.07% 29,976
0 54 6,694 361,496 1.30% 402 3.61% 52,349
1 96,330 96,330 0.35% 107 0.18% 2,559
141,234 43 2,879 123,797 0.45% 138 0.48% 7,012
194,207
0 4 20,934 83,736 0.30% 93 0.33% 4,743
0 14 20,934 293,077 1.05% 326 1.75% 25,294
0 7 33,598 235,187 0.85% 262 1.42% 20,566
0 2 68,713 137,427 0.49% 153 0.34% 4,887
0 4 3,712 14,848 0.05% 17 0.56% 8,085
0 16 68,445 1,095,120 3.94% 1,219 2.28% 33,059
958,457 1,448,716
0
0
0
0
0
0
430,646 27 15,934 430,218 1.55% 479
4 89,747 358,988 1.29% 400
1,448,541 27 53,596 1,447,105 5.20% 1,611
27,811,769 30,957 30,957
75,262 5
834,154 5
564,465 5
31,359 5
17,203 5
11,469 5
258,041 5
41,540 5
72,695 5
93,465 5
167,467 27
514,447 27
266,899 27
122,765 27
52,000 27
305,681 27
107,602 27
231,087 5
16,377 5
126,596 27
-345,711 32
9
667,327 22
319,609 22
1,953,359 7
1,256,347
295,564
32
4
3
1
1
3
3
1
1
110,309 22
11,866 22
-378,234 27
36,164,694
Precio
Precio Total San Jose de San Jose de
Unitario Final Transporte
Final USD
USD
Chiquitos Chiquitos
948,579
520,956 19,295 1 0 19,295
0 0
ranporte 0 0
9,639 2,122,256 235,806 0 0 0
7,844 5,716,532 178,642 1 7,844 178,642
7,701 508,461 127,115 0 0 0
0 0
2,778 1,491,771 57,376 1 2,778 57,376
2,499 495,441 82,573 0 0 0
1,821 410,382 102,596 0 0 0
2,394 5,373,719 167,929 2 4,789 335,857
0 0
4,749 159,305 19,913 2 9,497 39,826
5,448 1,095,428 42,132 0 0 0
6,102 807,682 67,307 0 0 0
6,034 426,536 106,634 0 0 0
6,532 1,261,611 39,425 2 13,063 78,851
0 0
1,014 35,856 17,928 0
1,444 51,055 25,528 20.37% 1 1,444 25,528
1,630 403,284 28,806 23.91% 0 0
1,983 245,290 35,041 25.95% 0 0
2,785 98,439 49,220 29.77% 0 0
0 0
1,748 988,843 30,901 2 3,497 61,803
845 290,172 18,136 1 845 18,136
0 0
1,220 43,140 21,570 0 0
1,854 91,141 45,571 0 0
1,608 127,420 4,719 1 1,608 4,719
1,635 206,330 12,896 1 1,635 12,896
1,558 487,565 18,058 1 1,558 18,058
1,110 222,530 8,242 1 1,110 8,242
969 361,898 6,702 2 1,939 13,404
2,559 96,437 96,437 0 0
163 123,935 2,882 2 326 5,764
0 0
1,186 83,829 20,957 1 1,186 20,957
1,807 293,403 20,957 0 0
2,938 235,449 33,636 0 0
2,444 137,580 68,790 0 0
2,021 14,865 3,716 0 0
2,066 1,096,339 68,521 1 2,066 68,521
0 0
0 0
0 0
0 0
0 0
0 0
0 0
430,697 15,952 1 0 15,952
359,388 89,847 0 0
1,448,716 53,656 0 0
25,603,925 0 0
0
75,262 15,052 1 15,052
834,154 166,831 1 166,831
564,465 112,893 1 112,893
31,359 6,272 1 6,272
17,203 3,441 1 3,441
11,469 2,294 1 2,294
258,041 51,608 1 51,608
0 0
0 0
0 0
41,540 8,308 1 8,308
72,695 14,539 1 14,539
93,465 18,693 1 18,693
0
0
167,467 6,202 56,921 1 6,202
514,447 19,054 1 19,054
266,899 9,885 1 9,885
122,765 4,547 1 4,547
52,000 1,926 1 1,926
305,681 11,322 1 11,322
107,602 3,985 1 3,985
231,087 46,217 1 46,217
16,377 3,275 1 3,275
0
0
126,596 4,689 1 4,689
-256,209 -8,007 1 -8,007
-89,502 -9,945 0
667,327 30,333 0
319,609 14,528 0
1,953,359 279,051 0
0
0
496,867 15,527 2 31,054
489,017 122,254 1 122,254
0
180,674 60,225 1 60,225
45,739 45,739 0
67,951 67,951 0
0
162,683 54,228 1 54,228
71,840 23,947 0
27,210 27,210 0
9,929 9,929 0
0
110,309 5,014 0
11,866 539 0
-378,234 -14,009 1 -14,009
61,768,619 3,081,517 55,187 1,795,791
1,795,791
-25,603,925
0
0 0
As. De Guarayos
19,295 1 19,295
0 0
0 0
0 0 1 9,639 235,806
7,844 178,642 1 7,844 178,642
0 0 0 0
0 0 0 0
0 0 0 0
0 0 2 4,998 165,147
0 0 0 0
4,789 335,857 0 0
0 0 0 0
4,749 19,913 0 0
0 0 0 0
0 0 2 12,204 134,614
0 0 0 0
13,063 78,851 0 0
0 0 0 0
1,014 17,928 0
0 0 0 0
0 0 0 0
0 0 1 1,983 35,041
0 0 0 0
0 0 0 0
3,497 61,803 0 0
845 18,136 0 0
0 0 0 0
0 0 0 0
0 0 0 0
1,608 4,719 1 1,608 4,719
1,635 12,896 0 0
1,558 18,058 1 1,558 18,058
1,110 8,242 1 1,110 8,242
1,939 13,404 2 1,939 13,404
0 0 0 0
326 5,764 1 163 2,882
0 0 0 0
1,186 20,957 0 0
0 0 0 0
0 0 1 2,938 33,636
0 0 0 0
0 0 0 0
2,066 68,521 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 15,952 1 0 15,952
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 15,052 1 0 15,052
0 166,831 1 0 166,831
0 112,893 1 0 112,893
0 6,272 1 0 6,272
0 3,441 1 0 3,441
0 2,294 1 0 2,294
0 51,608 1 0 51,608
0 0 0 0
0 0 0 0
0 0 0 0
0 8,308 1 0 8,308
0 14,539 1 0 14,539
0 18,693 1 0 18,693
0 0 0 0
0 0 0 0
0 6,202 1 0 6,202
0 19,054 1 0 19,054
0 9,885 1 0 9,885
0 4,547 1 0 4,547
0 1,926 1 0 1,926
0 11,322 1 0 11,322
0 3,985 1 0 3,985
0 46,217 1 0 46,217
0 3,275 1 0 3,275
0 0 0 0
0 0 0 0
0 4,689 1 0 4,689
0 -8,007 1 0 -8,007
0 0 1 0 -9,945
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 31,054 0 0
0 0 1 0 122,254
0 0 0 0
0 60,225 0 0
0 0 0 0
0 0 1 0 67,951
0 0 0 0
0 0 0 0
0 0 0 0
0 27,210 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 -14,009 1 0 -14,009
47,230 1,553,674 45,985 1,580,700
1,553,674 1,580,700
0 0
TOTAL 5 ESR`s 8,607,105
TOTAL 22 ESR`s 27,557,588
36,164,694
13,000.00
4,500.00 4,500.00
12,780.88 12,780.88
54,227.62 23,946.74 23,946.74 23,946.74 27,209.91
TOTAL
87,047
85,559
101,641
100,844
98,892
473,983
0
Mora
5,513.69
2,474.95
-
563.82
1,376.58
9,929.03
380,117.23
1,939 3,873 1,935
tot 13,404 89,479 10,484
p/esr 15,342 93,351 12,418
Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings, Provisión
Equipos Materiales Instrumentos y Varios
Eléctricos Válvulas
52Z08-P-02 A/B BOMBA CRIOGÉNICA ALTA PRESIÓN 2 335,857 4,302 36,251 3,482
52Z10-EV-01 A/B EVAPORADOR AMBIENTAL BAJA PRESIÓN 2 84,264 1,464 9,095 1,185
52Z17-EV-01 A/B EVAPORADOR AMBIENTAL ALTA PRESIÓN 2 78,851 1,370 8,511 1,109
52-TRF-01 TRANSFORMADOR 1 - - - -
AREA DE EDIFICIOS
ESR53 - CABEZAS
PROCURA
Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings, Provisión
Equipos Materiales Instrumentos y Varios
Eléctricos Válvulas
53Z08-P-02 A/B BOMBA CRIOGÉNICA ALTA PRESIÓN 2 335,857 5,333 42,531 4,317
53Z17-EV-01 A/B EVAPORADOR AMBIENTAL ALTA PRESIÓN 2 78,851 1,612 9,985 1,305
53-TRF-01 TRANSFORMADOR 1 - - - -
AREA DE EDIFICIOS
Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings,
Equipos Materiales Instrumentos y Provisión Varios
Eléctricos Válvulas
71Z08-P-02 A/B BOMBA CRIOGÉNICA ALTA PRESIÓN 2 335,857 4,635 38,113 3,752
71Z09-EV-01 A/B EVAPORADOR AMBIENTAL BAJA PRESIÓN 2 39,826 732 4,519 592
71Z17-EV-01 A/B EVAPORADOR AMBIENTAL ALTA PRESIÓN 2 78,851 1,448 8,948 1,172
71-TRF-01 TRANSFORMADOR 1 - - -
AREA DE EDIFICIOS
Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings, Provisión
Equipos Materiales Instrumentos y Varios
Eléctricos Válvulas
72Z08-P-02 A/B BOMBA CRIOGÉNICA ALTA PRESIÓN 2 335,857 4,302 36,251 3,482
72Z10-EV-01 A/B EVAPORADOR AMBIENTAL BAJA PRESIÓN 2 84,264 1,464 9,095 1,185
72Z17-EV-01 A/B EVAPORADOR AMBIENTAL ALTA PRESIÓN 2 78,851 1,370 8,511 1,109
72-TRF-01 TRANSFORMADOR 1 - - - -
AREA DE EDIFICIOS
Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings, Provisión
Equipos Materiales Instrumentos y Varios
Eléctricos Válvulas
75Z26-P-01 A/B BOMBA CRIOGÉNICA BAJA PRESIÓN A/B 1 165,147 1,733 7,974 1,059
75Z11-EV-01 A/B EVAPORADOR AMBIENTAL BAJA PRESIÓN 2 134,614 2,663 6,499 1,627
75-TRF-01 TRANSFORMADOR 1 - - - -
AREA DE EDIFICIOS
757,492
775,550
775,550 15,339 36,574 9,373
-3 0 0
RESUMEN PROYECTO