Está en la página 1de 186

PLANTA TAG

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

Area 02: Purificación GN / Pretratamiento


Filtro coalescentes 02-F-01
Filtro coalescentes 02-F-02
Separador licuados 02-V-01
Deposito Agua Desmineralizada (02-T-08)
Bidon de Espuma (02-T-01)
Caldera de Pretratamiento (02-Z-05)
Deposito Condensados Caldera (02-Z-06)
Tamiz Adsorción Hg
Filtro de particulas
Unidad Paquete Adsorcion H2O (02-Z-04)
ENFRIADOR
SEPARADOR LICUADOS
TAMIZ ADSORCIÓN H2O
TAMIZ ADSORCIÓN H2O
TAMIZ ADSORCIÓN H2O
CALENTADOR ELÉCTRICO
FILTRO DE PARTÍCULAS
ENFRIADOR
SEPARADOR LICUADOS
Unidad Paquete Absorcion CO2 (02-Z-03)
COLUMNA DE ABSORCION
FILTRO DE PARTICULAS
FILTRO DE PARTÍCULAS
FILTRO DE PARTÍCULAS
FILTRO UCARSOL
ENFRIADOR UCARSOL 1
ENFRIADOR UCARSOL 2
BOMBA ANTIESPUMANTE
DEPOSITO ANTIESPUMANTE
BOMBAS UCARSOL
BOMBAS UCARSOL
BOMBAS SUMINISTRO AGUA DESMINERALIZADA
BOMBAS SUMINISTRO AGUA DESMINERALIZADA
COLUMNA STRIPPING
INTERCAMBIADOR DE CALOR UCARSOL RICO/POBRE 1
INTERCAMBIADOR DE CALOR UCARSOL RICO/POBRE 2
INTERCAMBIADOR DE CALOR UCARSOL RICO/POBRE 3
CALDERIN COLUMNA STRIPPING
DEPOSITO UCARSOL
ENFRIADOR CO2
SEPARADOR DE GOTAS
BOMBA REFLUJO COLUMNA STRIPPING
BOMBA REFLUJO COLUMNA STRIPPING
SEPARADOR LICUADOS
Unidad de Gas Combustible (02-Z-07)
Medidor Ultrasonido de Gas (02-FT-0201/0101-01)
Area 03: Licuefacción GN
Intercambiador Caja Fria (03-Z-04)
Silenciador (03-X-01)
Silenciador (03-X-03)
Postenfriador (03-E-05)
Vaporizador Drenaje GNL (03-EV-08A)
Vaporizador Drenaje GNL (03-EV-08B)
Separador de Licuados (03-V-05)
Vaporizador Drenaje GNL (03-EV-09A)
Vaporizador Drenaje GNL (03-EV-09B)
Unidad Paquete Compresor Reciclaje N2 y Motor Siemens (03-Z-01 / 03-Z-03)
COMPRESOR DE RECICLAJE DE N2
ENFRIADOR
ENFRIADOR
ENFRIADOR
ENFRIADOR ACEITE COMPRESOR REC. N2
BOMBA ACEITE COMPRESOR REC. N2 (AUX.)
BOMBA ACEITE COMPRESOR REC. N2 (PRINCIPAL)
TANQUE DE ACEITE LUBRICACIÓN
FILTRO DE ACEITE
EYECTOR DE ACEITE
CALENTADOR DE ACEITE
CALENTADOR DE ACEITE
MOTOR
Unidad Paquete Booster Expander (03-Z-02)
BOOSTER EXPANSOR CALIENTE
BOOSTER EXPANSOR FRÍO
ENFRIADOR DE ACEITE
CALENTADOR DE ACEITE
BOMBA ACEITE BOOSTER EXPANDER
BOMBA ACEITE BOOSTER EXPANDER
DEPOSITO DE ACEITE
BOMBA DE VACÍO
DEPOSITO EXPANSION DE ACEITE
FILTRO DE ACEITE
Area 04: Almacenamiento GNL
Tanque de Almacenamiento de GNL
Evaporador Presurizado (04-EV-01)
Area 05: Carga de Cisternas
Bascula Cargadero 1 (05-X-01)
Bascula Cargadero 2 (05-X-02)
Bombas GNL 05-Z-01 (05Z01-P-01/02)
Bombas GNL 05-Z-01 (05Z01-P-01/02)
Unidad Paquete Carga Cisternas (05-Z-03)
BREAK AWAY
BREAK AWAY
UNIDAD DE PAQUETE CARGA DE CISTERNAS
MANGUERA CONEXIÓN SECA
MANGUERA CONEXIÓN SECA
Unidad Paquete Carga Cisternas (05-Z-04)
BREAK AWAY
BREAK AWAY
UNIDAD DE PAQUETE CARGA DE CISTERNAS 2
MANGUERA CONEXIÓN SECA
MANGUERA CONEXIÓN SECA
Unidad Paquete Enfriamiento Cisternas (05-Z-05)
UNIDAD DE PAQUETE ENFRIAMIENTO DE CISTERNAS 2
BREAK AWAY
BREAK AWAY
MANGUERA CONEXIÓN SECA
MANGUERA CONEXIÓN SECA
Area 06: BOIL-OFF gas
Buffer Compresor (06-V-02)
Evaporador ambiental LP (06-EV-02)
Evaporador ambiental HP (06-EV-03)
Unidad Paquete Sistema de Refrigeracion (06-Z-01 A) - X-01
Unidad Paquete Sistema de Refrigeracion (06-Z-01 B) - X-01
Unidad Paquete Sistema de Refrigeracion (06-Z-02 A) - X-01
Unidad Paquete Sistema de Refrigeracion (06-Z-02 B) - X-01
Unidad Paquete Compresor BOG Baja Presion (06-Z-01 A)
Unidad Paquete Compresor BOG Baja Presion (06-Z-01 B)
Unidad Paquete Compresor BOG Alta Presion (06-Z-02 A)
Unidad Paquete Compresor BOG Alta Presion (06-Z-02 B)
Area 07: Antorcha
Evaporador (07-EV-01)
Unidad Paquete Antorcha 07-Z-01 (07Z01-A-01)
Reduccion de Presion del Gas Piloto (07-Z-02)
Area 08: Cromatografos
ANALIZADOR PUREZA DEL GAS
ANALIZADOR PUREZA DEL GAS
ANALIZADOR PUREZA DEL GAS
ANALIZADOR PUREZA DEL GAS
ANALIZADOR PUREZA DEL GAS
ANALIZADOR PUREZA DEL GAS
ANALIZADOR PUREZA DEL GAS
ANALIZADOR DE DEWPOINT
ANALIZADOR DE DEWPOINT
CROMATÓGRAFO
CROMATÓGRAFO
Area 09: Planta de Nitrogeno
Evaporador Ambiental Drenaje (09-EV-01)
Evaporador Ambiental (09-EV-02)
Silenciador (09-X-05)
Silenciador de Gan (09-X-06)
Unidad Paquete Compresor de Aire (09-Z-01)
COMPRESOR / MOTOR DE AIRE
FILTRO DE AIRE
ENFRIADOR 1 ETAPA
ENFRIADOR 2 ETAPA
AFTERCOOLER
SILENCIADOR
ENFRIADOR DE ACEITE
BOMBA AUXILIAR DE ACEITE
CALENTADOR DE ACEITE
BOMBA ACEITE COMPRESOR DE AIRE
DEPOSITO DE ACEITE
FILTRO DE NIEBLA
EYECTOR DE ACEITE
Unidad Paquete Compresor de Aire (09-Z-02 A/B)
COMPRESORES AIRE
COMPRESORES AIRE
FILTRO
FILTRO
FILTRO
FILTRO
TANQUE DE AIRE COMPRIMIDO
Unidad Paquete Postenfriador Aire (09-Z-08)
POSTENFRIADOR DE AIRE
CHILLER
Unidad Paquete Purificador Aire (09-Z-05)
RECIPIENTE PURIFICADOR AIRE
RECIPIENTE PURIFICADOR AIRE
SILENCIADOR
CALENTADOR REGENERACIÓN
Unidad Paquete Expansor (09-Z-06)
EXPANSOR
ENFRIADOR DE ACEITE
CALENTADOR
BOMBA
TANQUE EXPANSOR
DEPOSITO DE ACEITE
Unidad Paquete Caja Fría N2 (09-Z-04)
INTERCAMBIADOR CALOR PRINCIPAL
COLUMNA DESTILACIÓN
INTERCAMBIADOR DE CALOR
CONDENSADOR
Unidad Paquete Deposito LIN (09-Z-07)
DEPÓSITO DE LIN
PRESURIZADOR
Area 22: Planta de tratamiento de Agua/Tanques de Agua
Bombas Agua Bruta a P.T.A 22-P-20A
Bombas Agua Bruta a P.T.A 22-P-20B
Planta de Tratamiento de Aguas (22-Z-01)
Tanque de Agua Desmineralizada (22-T-11)
Bombas Agua Desmineralizada (22-P-30A)
Bombas Agua Desmineralizada (22-P-30B)
Bombas Agua de Servicio (22-P-40A)
Bombas Agua de Servicio (22-P-40B)
Bombas de Agua Bruta de Pozos (22-P-01)
Bombas de Agua Bruta de Pozos (22-P-02)
Bombas de Agua Bruta de Pozos (22-P-03)
Tanque de Agua Servicios 22-T-21
Tanque PCI 22-T-01
Area 23: Generación
Tanque Drenaje Turbinas (23-V-02)
Tanque Drenaje Turbinas (23-V-03)
Deposito Diesel (23-V-01)
Generador Diesel (23-G-01)
Bomba Diesel (23-P-01A)
Bomba Diesel (23-P-01B)
Bomba Descarga Cisternas a Deposito Diesel (23-P-02)
Turbogrupos
Turbogrupos
Area 24: Refrigeración
Torres de Refrigeracion (24-CT-31
Torres de Refrigeracion (24-CT-32
Torres de Refrigeracion (24-CT-33
Torres de Refrigeracion (24-CT-34
Ventiladores Torre de Refrigeracion (24-B-31)
Ventiladores Torre de Refrigeracion (24-B-32)
Ventiladores Torre de Refrigeracion (24-B-33)
Ventiladores Torre de Refrigeracion (24-B-34)
Bomba Circuito Torre Refrigeracion (24-P-31)
Bomba Circuito Torre Refrigeracion (24-P-32)
Bomba Circuito Torre Refrigeracion (24-P-33)
Bomba Circuito Torre Refrigeracion (24-P-34)
Bombas Agua Refrigeracion a Condensadores de Chillers (24-P-51)
Bombas Agua Refrigeracion a Condensadores de Chillers (24-P-52)
Bombas Agua Refrigeracion a Condensadores de Chillers (24-P-53)
Enfriadores de Agua de Chillers (24-E-61)
Enfriadores de Agua de Chillers (24-E-62)
Enfriadores de Agua de Chillers (24-E-63)
Bombas de Chillers (24-P-61)
Bombas de Chillers (24-P-62)
Bombas de Chillers (24-P-63)
Chillers (24-E-91)
Chillers (24-E-92)
Chillers (24-E-93)
Recipientes de Expansion (24-V-61)
Recipientes de Expansion (24-V-62)
Recipientes de Expansion (24-V-63)
Area 25: Aire de instrumentos
Deposito Pulmon Aire de Instrumentos (25-V-01)
Area 26: Agus Residuales
Recipiente de Drenajes Cerrados (26-V-01)
Bomba de Drenajes Cerrados(26-P-01)
Recipiente de Drenajes Cerrados de Aminas (26-V-02)
Bomba de Drenajes Cerrados de Aminas (26-P-02)
Drenaje de Aguas Pluviales del Cubeto del Tanque de GNL (26-P-03)
Drenaje de Aguas Pluviales de Balsa Derrames GNL (26-P-04)
Drenaje de Aguas Pluviales de Balsa Aminas (26-P-05)
Drenaje de Aguas Pluviales Aceitosas(26-P-06)
Drenaje de Aguas Pluviales del Cubeto de Bombas de GNL (26-P-07)
Unidad de Tratamiento de Aguas Aceitosas (26-Z-01)
Unidad de Tratamiento de Aguas Aceitosas (26-Z-02)
Unidad de Tratamiento de Aguas Aceitosas (26-Z-03)
Unidad de Tratamiento de Aguas Aceitosas (26-Z-04)
Unidad de Tratamiento de Aguas Aceitosas (26-Z-05)
Area 28: Sistema Contraincendio
Tanque Diesel (28-V-01)
Bomba Diesel PCI (28-P-01)
Bomba Jockey PCI (28-P-03)
Deposito Hidroneumatico Bomba Jockey (28-V-02)
Bomba Electrica PCI (28-P-02)
Puestos de Control 28-CC-01
Puestos de Control 28-CC-02
Puestos de Control 28-CC-03
Generador de Espuma de Alta tension 1
Generador de Espuma de Alta tension 2
Generador de Espuma de Alta tension 3
Generador de Espuma de Alta tension 4
Generador de Espuma de Alta tension 5
Generador de Espuma de Alta tension 6
Generador de Espuma de Alta tension 7
Generador de Espuma de Alta tension 8
Generador de Espuma de Alta tension 9
Hidrantes con Monitor
Hidrantes con Monitor
Hidrantes con Monitor
Hidrantes con Monitor
Hidrantes con Monitor
Hidrantes con Monitor
Hidrantes con Monitor
Hidrantes con Monitor
Hidrantes con Monitor
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Hidrantes Simples
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Armarios para Hidrantes (mangueras)
Deposito Espumogeno
Deposito Espumogeno
Deposito Espumogeno
Deposito Espumogeno
Deposito Espumogeno
Area 30: Surtidor Diesel Parking de Cisternas
Unidad Paquete Deposito Surtidor de Gasolina 30-Z-02
Unidad Paquete Deposito + Surtidor Diesel Parking de Cisternas (30-Z-01)
Bomba Descarga Cisternas a Deposito Surtidor Diesel (30Z01-P-01)
Interconexion Gasoductos
Tie In 001
Area 50: Control y Automatización
Sistema de control DCS
Sistema de control ESD
Sistema de control F&G
Area de Edificios
Edificio Control de Acceso
Caseta de Tratamiento - Oficinas
Casetas de Tratamiento - Sala de Control
Sala de Control TLF
Taller y Almacén
Sala de Control/SE
Edificio de Cisternas
Edificio De oficina
Campamento Permanente
Repuestos 2 años de operación
CALENTADOR ELÉCTRICO
Provisión de Repuestos para 2 años de operación
TOTALES
PROCURA

Provisión de
CANT Equipos Provisión de Materiales Eléctricos Instrumentos

1 48,727.33 615.91 4,070.12


1 48,727.33 615.91 4,070.12
1 127,892.01 1,616.56 10,682.62
1 82,995.05 1,049.06 6,932.45
1 30.00 5.94 39.27
1 168,484.56 2,129.65 14,073.25
1 23,509.56 297.16 1,963.72
1 594,876.69 7,519.25 49,689.12
1 23,048.61 291.33 1,925.21

1 441,146.77 2,798.58 18,493.74


1 107,673.26 683.07 4,513.88
1 443,446.58 2,813.17 18,590.15
1 443,446.58 2,813.17 18,590.15
1 443,446.58 2,813.17 18,590.15
1 48,087.09 305.06 2,015.91
1 51,223.20 324.95 2,147.38
1 181,894.64 1,153.92 7,625.38
1 32,197.44 204.26 1,349.78

1 973,549.54 12,305.68 81,319.07


1 88,004.48 1,112.38 7,350.88
1 110,005.60 1,390.47 9,188.59
1 88,004.48 1,112.38 7,350.88
1 137,507.00 1,738.09 11,485.74
1 122,216.22 1,544.82 10,208.53
1 122,216.22 1,544.82 10,208.53
1 4,235.22 53.53 353.76
1 66,003.36 834.28 5,513.16
1 44,002.24 556.19 3,675.44
1 44,002.24 556.19 3,675.44
1 8,800.45 111.24 735.09
1 8,800.45 111.24 735.09
1 737,037.50 9,316.17 61,563.59
1 102,305.21 1,293.14 8,545.39
1 102,305.21 1,293.14 8,545.39
1 102,305.21 1,293.14 8,545.39
1 174,578.88 2,206.68 14,582.30
1 294,374.98 3,720.90 24,588.68
1 17,270.88 218.30 1,442.61
1 121,006.16 1,529.52 10,107.45
1 5,500.28 69.52 459.43
1 5,500.28 69.52 459.43
1 132,006.72 1,668.57 11,026.31
1 4,671.91 14,160.92 93,578.96
1 157,618.45 1,992.30 13,165.62

1 1,276,833.72 61,036.38 133,262.30


1 6,975.66 333.46 728.04
1 29,576.79 1,413.86 3,086.91
1 321,726.33 15,379.46 33,578.37
1 43,577.60 2,083.14 4,548.17
1 43,577.60 2,083.14 4,548.17
1 110,629.29 5,288.40 11,546.31
1 43,577.60 2,083.14 4,548.17
1 43,577.60 2,083.14 4,548.17

1 1,006,451.94 48,111.35 105,042.73


1 63,025.89 3,012.82 6,577.97
1 72,649.64 3,472.87 7,582.40
1 88,856.27 4,247.59 9,273.87
1 43,133.65 2,061.91 4,501.83
1 35,944.71 1,718.26 3,751.53
1 35,944.71 1,718.26 3,751.53
1 63,025.89 3,012.82 6,577.97
1 8,626.73 412.38 900.37
1 5,751.15 274.92 600.24
1 7,188.94 343.65 750.31
1 7,188.94 343.65 750.31
1 838,626.00 40,088.77 87,526.85

1 147,859.41 7,068.11 15,431.99


1 147,859.41 7,068.11 15,431.99
1 53,229.39 2,544.52 5,555.52
1 11,988.60 573.09 1,251.24
1 39,962.00 1,910.30 4,170.81
1 39,962.00 1,910.30 4,170.81
1 59,943.00 2,865.45 6,256.21
1 35,965.80 1,719.27 3,753.73
1 55,946.80 2,674.42 5,839.13
1 15,185.56 725.91 1,584.91

1 1,894,058.07 53,433.90 72,245.32


1 14,088.92 397.47 537.40
1 94,597.69 14,588.42 67,847.84
1 94,597.69 14,588.42 67,847.84
1 71,557.59 11,035.28 51,322.90
1 71,557.59 11,035.28 51,322.90

1 2,488.71 383.80 1,784.96


1 3,050.16 470.38 2,187.65
1 78,778.47 12,148.85 56,501.90
1 6,162.03 950.28 4,419.57
1 7,993.72 1,232.75 5,733.30

1 2,488.71 383.80 1,784.96


1 3,050.16 470.38 2,187.65
1 78,778.47 12,148.85 56,501.90
1 6,162.03 950.28 4,419.57
1 7,993.72 1,232.75 5,733.30

1 2,488.71 383.80 1,784.96


1 3,050.16 470.38 2,187.65
1 78,778.47 12,148.85 56,501.90
1 6,162.03 950.28 4,419.57
1 7,993.72 1,232.75 5,733.30

1 43,191.98 3,264.39 15,662.55


1 28,430.26 2,148.72 10,309.57
1 28,430.26 2,148.72 10,309.57
1 31,779.01 2,401.81 11,523.91
1 31,779.01 2,401.81 11,523.91
1 31,779.01 2,401.81 11,523.91
1 31,779.01 2,401.81 11,523.91
1 115,769.59 8,749.70 41,981.12
1 115,769.59 8,749.70 41,981.12
1 121,888.45 9,212.16 44,199.98
1 121,888.45 9,212.16 44,199.98

1 31,763.86 4,629.69 40,168.21


1 136,649.85 19,917.19 172,805.80
1 9,598.22 1,398.97 12,137.79

1 15,375.56 206.04 1,819.57


1 15,375.56 206.04 1,819.57
1 15,375.56 206.04 1,819.57
1 15,375.56 206.04 1,819.57
1 15,375.56 206.04 1,819.57
1 15,375.56 206.04 1,819.57
1 15,375.56 206.04 1,819.57
1 15,375.56 206.04 1,819.57
1 15,375.56 206.04 1,819.57
1 84,565.56 1,133.23 10,007.62
1 84,565.56 1,133.23 10,007.62

1 30,423.44 1,390.33 7,099.86


1 30,423.44 1,390.33 7,099.86
1 13,183.49 602.48 3,076.60
1 8,450.96 386.20 1,972.18

1 470,273.48 21,491.23 109,746.75


1 9,696.36 443.12 2,262.82
1 24,240.90 1,107.80 5,657.05
1 24,240.90 1,107.80 5,657.05
1 24,240.90 1,107.80 5,657.05
1 29,089.08 1,329.35 6,788.46
1 48,481.80 2,215.59 11,314.10
1 33,937.26 1,550.91 7,919.87
1 24,240.90 1,107.80 5,657.05
1 4,848.18 221.56 1,131.41
1 24,240.90 1,107.80 5,657.05
1 9,696.36 443.12 2,262.82
1 9,696.36 443.12 2,262.82

1 93,838.33 4,288.36 21,898.86


1 93,838.33 4,288.36 21,898.86
1 310.32 14.18 72.42
1 310.32 14.18 72.42
1 310.32 14.18 72.42
1 310.32 14.18 72.42
1 47,222.74 2,158.05 11,020.27

1 29,296.34 1,338.83 6,836.83


1 12,555.58 573.78 2,930.07

1 87,591.17 4,002.87 20,440.97


1 87,591.17 4,002.87 20,440.97
1 22,604.17 1,033.00 5,275.09
1 25,994.80 1,187.95 6,066.35

1 259,705.47 11,868.39 60,606.93


1 9,501.42 434.21 2,217.33
1 6,334.28 289.47 1,478.22
1 12,668.56 578.95 2,956.44
1 9,501.42 434.21 2,217.33
1 19,002.84 868.42 4,434.65

1 342,229.76 15,639.70 79,865.45


1 684,459.51 31,279.41 159,730.90
1 136,891.90 6,255.88 31,946.18
1 205,337.85 9,383.82 47,919.27

1 184,652.67 8,438.52 43,092.01


1 14,280.95 652.63 3,332.72

1 2,231.30 307.46 1,071.59


1 2,231.30 307.46 1,071.59
1 104,685.41 14,425.19 50,275.70
1 82,733.78 11,400.35 39,733.31
1 1,362.37 187.73 654.29
1 1,362.37 187.73 654.29
1 1,107.19 152.57 531.73
1 1,107.19 152.57 531.73
1 20,048.01 2,762.53 9,628.16
1 20,048.01 2,762.53 9,628.16
1 20,048.01 2,762.53 9,628.16
1 104,443.86 14,391.91 50,159.69
1 244,791.77 33,731.24 117,562.48

1 5,359.80 102.97 114.13


1 5,359.80 102.97 114.13
1 78,804.57 1,514.00 1,677.99
1 1,710,630.93 32,519.06 36,041.25
1 9,413.64 180.86 200.45
1 9,413.64 180.86 200.45
1 827.29 361.71 400.89
1 7,794,284.82 149,744.90 165,963.99
1 7,794,284.82 149,744.90 165,963.99

1 50,787.49 4,617.65 28,161.09


1 50,787.49 4,617.65 28,161.09
1 50,787.49 4,617.65 28,161.09
1 50,787.49 4,617.65 28,161.09
1 16,929.16 1,539.22 9,387.03
1 16,929.16 1,539.22 9,387.03
1 16,929.16 1,539.22 9,387.03
1 16,929.16 1,539.22 9,387.03
1 11,922.09 1,083.97 6,610.66
1 11,922.09 1,083.97 6,610.66
1 11,922.09 1,083.97 6,610.66
1 11,922.09 1,083.97 6,610.66
1 5,654.59 514.12 3,135.40
1 5,654.59 514.12 3,135.40
1 5,654.59 514.12 3,135.40
1 17,398.73 1,581.91 9,647.40
1 17,398.73 1,581.91 9,647.40
1 17,398.73 1,581.91 9,647.40
1 5,654.59 514.12 3,135.40
1 5,654.59 514.12 3,135.40
1 5,654.59 514.12 3,135.40
1 74,142.32 6,741.10 41,111.08
1 74,142.32 6,741.10 41,111.08
1 74,142.32 6,741.10 41,111.08
1 827.65 75.25 458.93
1 827.65 75.25 458.93
1 827.65 75.25 458.93

1 38,698.75 4,467.37 36,391.36

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 22,932.33 3,343.80 9,335.60


1 151,226.07 22,050.50 61,563.15
1 14,847.95 2,165.00 6,044.50
1 16,390.49 2,389.92 6,672.46
1 136,964.24 19,970.96 55,757.25
1 105,275.10 15,350.32 42,856.81
1 105,275.10 15,350.32 42,856.81
1 105,275.10 15,350.32 42,856.81
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 14,563.58 2,123.54 5,928.74
1 14,563.58 2,123.54 5,928.74
1 14,563.58 2,123.54 5,928.74
1 14,563.58 2,123.54 5,928.74
1 14,563.58 2,123.54 5,928.74
1 14,563.58 2,123.54 5,928.74
1 14,563.58 2,123.54 5,928.74
1 14,563.58 2,123.54 5,928.74
1 14,563.58 2,123.54 5,928.74
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 3,831.31 558.65 1,559.70
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37
1 7,281.79 1,061.77 2,964.37

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

1 48,087.09 305.06 2,015.91


OBRA CIVIL

Provisión de Cañerías, Fittings y Provisión de MONTAJE Cimentacion Equipo


Válvulas Miscelaneos MECANICO

325.80 247.04 2,646.41 15,748.71


325.80 247.04 2,646.41 15,748.71
855.10 648.39 3,865.86 29,074.55
554.91 420.77 227.40 72,686.36
3.14 2.38 -
1,126.51 854.19 9,786.88 48,457.58
157.19 119.19 710.64
3,977.41 3,015.94 17,981.66 -
154.11 116.85 696.70 -

1,480.35 1,122.50 6,692.57 2,981.40


361.32 273.97 1,633.50 727.69
1,488.07 1,128.35 6,727.46 2,996.95
1,488.07 1,128.35 6,727.46 2,996.95
1,488.07 1,128.35 6,727.46 2,996.95
161.37 122.36 729.52 324.99
171.89 130.34 777.10 346.18
610.38 462.83 2,759.50 1,229.30
108.04 81.93 488.46 217.60

6,509.26 4,935.75 34,576.47 8,164.08


588.41 446.17 3,125.56 738.00
735.51 557.71 3,906.95 922.50
588.41 446.17 3,125.56 738.00
919.39 697.14 4,883.68 1,153.12
817.15 619.62 4,340.62 1,024.89
817.15 619.62 4,340.62 1,024.89
28.32 21.47 150.42 35.52
441.31 334.63 2,344.17 553.50
294.20 223.08 1,562.78 369.00
294.20 223.08 1,562.78 369.00
58.84 44.62 312.56 73.80
58.84 44.62 312.56 73.80
4,927.92 3,736.67 26,176.53 6,180.72
684.02 518.67 3,633.46 857.92
684.02 518.67 3,633.46 857.92
684.02 518.67 3,633.46 857.92
1,167.25 885.09 6,200.32 1,464.00
1,968.22 1,492.44 10,454.99 2,468.60
115.48 87.56 613.39 144.83
809.06 613.48 4,297.64 1,014.74
36.78 27.89 195.35 46.12
36.78 27.89 195.35 46.12
882.61 669.25 4,688.33 1,106.99
7,490.62 5,679.88 33,878.86 15,142.99
1,053.85 799.10 - -

200,514.41 - 42,797.35 79,955.00


1,095.46 - 355.32 6,057.20
4,644.75 - 1,506.55 6,057.20
50,524.01 - 47,524.50 29,074.55
6,843.44 - 3,268.93 12,114.39
6,843.44 - 3,268.93 12,114.39
17,373.26 - 3,411.05 12,114.39
6,843.44 - 3,268.93 12,114.39
6,843.44 - 3,268.93 12,114.39

158,053.56 - 50,282.20 21,424.14


9,897.61 - 3,148.76 1,341.62
11,408.92 - 3,629.57 1,546.48
13,954.02 - 4,439.25 1,891.47
6,773.72 - 2,154.95 918.18
5,644.77 - 1,795.79 765.15
5,644.77 - 1,795.79 765.15
9,897.61 - 3,148.76 1,341.62
1,354.74 - 430.99 183.64
903.16 - 287.33 122.42
1,128.95 - 359.16 153.03
1,128.95 - 359.16 153.03
131,698.12 - 41,897.64 17,851.66

23,219.89 - 7,605.28 2,946.57


23,219.89 - 7,605.28 2,946.57
8,359.16 - 2,737.90 1,060.77
1,882.69 - 616.64 238.91
6,275.65 - 2,055.48 796.37
6,275.65 - 2,055.48 796.37
9,413.47 - 3,083.22 1,194.56
5,648.08 - 1,849.93 716.73
8,785.91 - 2,877.67 1,114.92
2,384.75 - 781.08 302.62

595,038.25 - 666,089.87 1,034,545.01


4,426.18 - 3,268.93 7,292.87
- 12,991.87 31,590.62 6,057.20
- 12,991.87 31,590.62 6,057.20
- 9,827.59 5,265.10 30,285.98
- 9,827.59 5,265.10 30,285.98

- 341.79 266.13 408.22


- 418.90 326.17 500.32
- 10,819.29 8,424.16 12,922.02
- 846.28 658.94 1,010.76
- 1,097.84 854.81 1,311.21

- 341.79 266.13 408.22


- 418.90 326.17 500.32
- 10,819.29 8,424.16 12,922.02
- 846.28 658.94 1,010.76
- 1,097.84 854.81 1,311.21

- 341.79 266.13 408.22


- 418.90 326.17 500.32
- 10,819.29 8,424.16 12,922.02
- 846.28 658.94 1,010.76
- 1,097.84 854.81 1,311.21

- - 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

25,204.14 - 2,842.54 7,268.64


108,429.56 - 45,480.71 345,260.23
7,616.04 - 2,273.89 10,902.95

- - - 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

3,386.07 - 1,279.14 4,401.23


3,386.07 - 1,279.14 15,404.32
1,467.30 - 554.30 6,161.73
940.57 - 355.32 6,161.73

52,340.49 - 19,772.51 21,065.11


1,079.19 - 407.68 434.33
2,697.96 - 1,019.20 1,085.83
2,697.96 - 1,019.20 1,085.83
2,697.96 - 1,019.20 1,085.83
3,237.56 - 1,223.04 1,303.00
5,395.93 - 2,038.40 2,171.66
3,777.15 - 1,426.88 1,520.16
2,697.96 - 1,019.20 1,085.83
539.59 - 203.84 217.17
2,697.96 - 1,019.20 1,085.83
1,079.19 - 407.68 434.33
1,079.19 - 407.68 434.33

10,444.02 - 7,907.96 6,558.66


10,444.02 - 7,907.96 6,558.66
34.54 - 26.15 21.69
34.54 - 26.15 21.69
34.54 - 26.15 21.69
34.54 - 26.15 21.69
5,255.80 - 3,979.56 3,300.55

3,260.62 - 2,069.37 3,080.86


1,397.41 - 886.87 1,320.37

9,748.72 - 3,682.75 9,474.88


9,748.72 - 3,682.75 9,474.88
2,515.80 - 950.39 2,445.13
2,893.17 - 1,092.94 2,811.90

28,904.70 - 1,107.17 6,182.23


1,057.49 - 40.51 226.18
704.99 - 27.00 150.79
1,409.99 - 54.01 301.57
1,057.49 - 40.51 226.18
2,114.98 - 81.01 452.36

38,089.48 - 11,896.05 8,017.95


76,178.97 - 23,792.10 16,035.90
15,235.79 - 4,758.42 3,207.18
22,853.69 - 7,137.63 4,810.77

20,551.47 - 74,405.28 85,790.87


1,589.44 - 5,754.47 6,635.02

1,033.95 - 318.36 2,019.07


1,033.95 - 318.36 2,019.07
48,509.61 - 1,671.70 60,571.97
38,337.56 - 4,883.49 24,228.79
631.30 - 58.27 2,019.07
631.30 - 58.27 2,019.07
513.06 - 318.36 2,019.07
513.06 - 318.36 2,019.07
9,289.94 - 262.46 4,038.13
9,289.94 - 262.46 4,038.13
9,289.94 - 262.46 4,038.13
48,397.68 - 96,203.07 84,800.76
113,432.75 - 160,191.59 48,457.58

7.90 - 284.25 3,937.18


7.90 - 284.25 3,937.18
116.10 - 5,847.11 7,874.36
2,493.78 - 45,196.46 7,874.36
13.87 - 346.79 1,968.59
13.87 - 346.79 1,968.59
27.74 - 568.51 3,937.18
11,483.46 - 165,151.83 141,738.41
11,483.46 - 165,151.83 141,738.41

37,370.58 - 19,471.43 49,431.15


37,370.58 - 19,471.43 49,431.15
37,370.58 - 19,471.43 49,431.15
37,370.58 - 19,471.43 49,431.15
12,456.86 - 216.03 -
12,456.86 - 216.03 -
12,456.86 - 216.03 -
12,456.86 - 216.03 -
8,772.54 - 3,428.11 2,345.01
8,772.54 - 3,428.11 2,345.01
8,772.54 - 3,428.11 2,345.01
8,772.54 - 3,428.11 2,345.01
4,160.77 - 1,625.94 3,126.68
4,160.77 - 1,625.94 3,126.68
4,160.77 - 1,625.94 3,126.68
12,802.38 - 5,002.88 1,019.20
12,802.38 - 5,002.88 1,019.20
12,802.38 - 5,002.88 1,019.20
4,160.77 - 1,625.94 3,126.68
4,160.77 - 1,625.94 3,126.68
4,160.77 - 1,625.94 3,126.68
54,555.60 - 21,319.08 8,493.33
54,555.60 - 21,319.08 8,493.33
54,555.60 - 21,319.08 8,493.33
609.01 - 710.64 -
609.01 - 710.64 -
609.01 - 710.64 -

245,060.80 - 3,621.40 121,143.94

57,784.10 - 5,270.08 23,623.07


14,048.02 - 776.01 224.98
52,236.93 - 5,903.96 23,623.07
11,574.96 - 1,145.55 224.98
1,314.48 - 227.40 224.98
1,314.48 - 227.40 94,717.25
1,314.48 - 227.40 224.98
1,314.48 - 227.40 224.98
1,314.48 - 227.40 224.98
14,140.58 - 355.32 2,834.77
25,961.00 - 4,491.22 2,834.77
14,032.08 - 2,427.53 2,834.77
10,614.43 - 1,836.28 2,834.77
9,990.05 - 1,728.27 2,834.77

15,299.43 - 1,242.19 21,258.76


100,891.29 - 6,509.43 21,258.76
9,905.89 - 383.74 10,972.26
10,935.01 - 3,411.05 3,113.09
91,376.44 - 7,419.04 3,113.09
70,234.86 - 11,590.02 90,483.08
70,234.86 - 11,590.02 90,483.08
70,234.86 - 11,590.02 90,483.08
4,858.09 - 674.93 1,147.77
4,858.09 - 674.93 1,147.77
4,858.09 - 674.93 1,147.77
4,858.09 - 674.93 1,147.77
4,858.09 - 674.93 1,147.77
4,858.09 - 674.93 1,147.77
4,858.09 - 674.93 1,147.77
4,858.09 - 674.93 1,147.77
4,858.09 - 674.93 1,147.77
9,716.17 - 899.90 1,530.36
9,716.17 - 899.90 1,530.36
9,716.17 - 899.90 1,530.36
9,716.17 - 899.90 1,530.36
9,716.17 - 899.90 1,530.36
9,716.17 - 899.90 1,530.36
9,716.17 - 899.90 1,530.36
9,716.17 - 899.90 1,530.36
9,716.17 - 899.90 1,530.36
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
4,858.09 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
2,556.08 - 224.98 382.59
4,858.09 - 1,214.87 2,065.99
4,858.09 - 1,214.87 2,065.99
4,858.09 - 1,214.87 2,065.99
4,858.09 - 1,214.87 2,065.99
4,858.09 - 1,214.87 2,065.99

1,324.40 3,641.64 1,264.93 23,982.68


22,999.42 63,240.58 19,897.81 23,982.68
758.92 2,086.78 724.85

- - 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

161.37 122.36 729.52 324.99


OBRA CIVIL ESTRUCTURAS TUBERIAS

Estructura Racks,
Terminacion Superficial, Pavimentos, Cimentacion Escaleras y Tuberias, Soportes y Aislamientos
Señaletica y Enterrados Racks Pasarelas

761.69 332.18 217.66 101.28


761.69 332.18 217.66 101.28
1,999.17 871.84 571.28 265.82
1,297.35 565.78 370.73 172.51
7.35 3.21 2.10 0.98
2,633.70 1,148.56 752.61 350.20
367.49 160.27 105.02 48.86
9,298.92 4,055.29 2,657.27 1,236.46
360.29 157.12 102.96 47.91

3,460.95 1,509.33 989.01 460.20


844.74 368.39 241.39 112.32
3,479.00 1,517.20 994.16 462.59
3,479.00 1,517.20 994.16 462.59
3,479.00 1,517.20 994.16 462.59
377.26 164.52 107.81 50.16
401.86 175.25 114.84 53.43
1,427.03 622.33 407.79 189.75
252.60 110.16 72.18 33.59

15,218.21 6,636.71 4,348.78 2,023.53


1,375.66 599.93 393.11 182.92
1,719.57 749.91 491.39 228.65
1,375.66 599.93 393.11 182.92
2,149.46 937.39 614.23 285.81
1,910.44 833.15 545.93 254.03
1,910.44 833.15 545.93 254.03
66.20 28.87 18.92 8.80
1,031.74 449.95 294.83 137.19
687.83 299.96 196.55 91.46
687.83 299.96 196.55 91.46
137.57 59.99 39.31 18.29
137.57 59.99 39.31 18.29
11,521.13 5,024.41 3,292.29 1,531.94
1,599.20 697.42 456.99 212.64
1,599.20 697.42 456.99 212.64
1,599.20 697.42 456.99 212.64
2,728.96 1,190.11 779.83 362.86
4,601.57 2,006.76 1,314.95 611.86
269.97 117.74 77.15 35.90
1,891.53 824.90 540.53 251.51
85.98 37.50 24.57 11.43
85.98 37.50 24.57 11.43
2,063.49 899.89 589.66 274.38
17,512.54 7,637.28 5,004.41 2,328.60
2,463.84 1,074.49 704.07 327.61

26,668.84 39,137.14 14,696.30 48,898.23


145.70 213.82 80.29 267.14
617.76 906.58 340.43 1,132.69
6,719.80 9,861.46 3,703.06 12,320.98
910.19 1,335.73 501.58 1,668.87
910.19 1,335.73 501.58 1,668.87
2,310.68 3,390.98 1,273.34 4,236.71
910.19 1,335.73 501.58 1,668.87
910.19 1,335.73 501.58 1,668.87

21,021.46 30,849.48 11,584.22 38,543.56


1,316.40 1,931.85 725.43 2,413.67
1,517.41 2,226.84 836.19 2,782.23
1,855.91 2,723.60 1,022.73 3,402.88
900.92 1,322.12 496.47 1,651.87
750.77 1,101.77 413.72 1,376.56
750.77 1,101.77 413.72 1,376.56
1,316.40 1,931.85 725.43 2,413.67
180.18 264.42 99.29 330.37
120.12 176.28 66.20 220.25
150.15 220.35 82.74 275.31
150.15 220.35 82.74 275.31
17,516.13 25,705.32 9,652.55 32,116.42

3,088.29 4,532.14 1,701.85 5,662.49


3,088.29 4,532.14 1,701.85 5,662.49
1,111.79 1,631.57 612.67 2,038.50
250.40 367.47 137.99 459.12
834.67 1,224.90 459.96 1,530.40
834.67 1,224.90 459.96 1,530.40
1,252.01 1,837.36 689.94 2,295.61
751.21 1,102.41 413.96 1,377.36
1,168.54 1,714.87 643.95 2,142.57
317.18 465.46 174.79 581.55

12,569.47 282,696.56 81,437.45 41,169.76


93.50 2,102.83 605.77 306.24
13,392.44 3,559.11 2,075.73 -
13,392.44 3,559.11 2,075.73 -
10,130.60 2,692.26 1,570.17 -
10,130.60 2,692.26 1,570.17 -

352.33 93.63 54.61 -


431.82 114.76 66.93 -
11,152.88 2,963.94 1,728.62 -
872.38 231.84 135.21 -
1,131.69 300.75 175.40 -

352.33 93.63 54.61 -


431.82 114.76 66.93 -
11,152.88 2,963.94 1,728.62 -
872.38 231.84 135.21 -
1,131.69 300.75 175.40 -

352.33 93.63 54.61 -


431.82 114.76 66.93 -
11,152.88 2,963.94 1,728.62 -
872.38 231.84 135.21 -
1,131.69 300.75 175.40 -

2,725.02 2,135.46 1,248.12 -


1,793.69 1,405.62 821.55 -
1,793.69 1,405.62 821.55 -
2,004.97 1,571.19 918.32 -
2,004.97 1,571.19 918.32 -
2,004.97 1,571.19 918.32 -
2,004.97 1,571.19 918.32 -
7,304.01 5,723.78 3,345.40 -
7,304.01 5,723.78 3,345.40 -
7,690.05 6,026.30 3,522.22 -
7,690.05 6,026.30 3,522.22 -

7,928.78 33,218.06 10,639.55 1,269.50


34,110.03 142,905.87 45,771.93 5,461.44
2,395.87 10,037.64 3,215.00 383.61

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 -

1,163.95 698.78 377.48 854.60


1,163.95 698.78 377.48 854.60
504.38 302.80 163.58 370.33
323.32 194.11 104.86 237.39

17,991.93 10,801.46 5,834.95 13,210.11


370.97 222.71 120.31 272.37
927.42 556.78 300.77 680.93
927.42 556.78 300.77 680.93
927.42 556.78 300.77 680.93
1,112.90 668.13 360.92 817.12
1,854.84 1,113.55 601.54 1,361.87
1,298.39 779.49 421.08 953.31
927.42 556.78 300.77 680.93
185.48 111.36 60.15 136.19
927.42 556.78 300.77 680.93
370.97 222.71 120.31 272.37
370.97 222.71 120.31 272.37

3,590.11 2,155.32 1,164.31 2,635.94


3,590.11 2,155.32 1,164.31 2,635.94
11.87 7.13 3.85 8.72
11.87 7.13 3.85 8.72
11.87 7.13 3.85 8.72
11.87 7.13 3.85 8.72
1,806.67 1,084.63 585.92 1,326.50

1,120.83 672.89 363.50 822.94


480.36 288.38 155.78 352.69

3,351.10 2,011.84 1,086.79 2,460.46


3,351.10 2,011.84 1,086.79 2,460.46
864.80 519.18 280.46 634.96
994.52 597.06 322.53 730.20

9,935.93 5,965.04 3,222.31 7,295.20


363.51 218.23 117.89 266.90
242.34 145.49 78.59 177.93
484.68 290.98 157.19 355.86
363.51 218.23 117.89 266.90
727.02 436.47 235.78 533.79

13,093.18 7,860.49 4,246.24 9,613.33


26,186.35 15,720.99 8,492.48 19,226.65
5,237.27 3,144.20 1,698.50 3,845.33
7,855.91 4,716.30 2,547.74 5,768.00

7,064.52 4,241.19 2,291.09 5,186.94


546.37 328.01 177.19 401.16

186.44 199.43 89.67 259.86


186.44 199.43 89.67 259.86
8,747.13 9,356.63 4,206.95 12,191.82
6,912.93 7,394.63 3,324.79 9,635.30
113.83 121.77 54.75 158.66
113.83 121.77 54.75 158.66
92.51 98.96 44.49 128.95
92.51 98.96 44.49 128.95
1,675.14 1,791.86 805.66 2,334.82
1,675.14 1,791.86 805.66 2,334.82
1,675.14 1,791.86 805.66 2,334.82
8,726.94 9,335.04 4,197.24 12,163.68
20,453.90 21,879.14 9,837.34 28,508.81

24.03 - 3.58 2.86


24.03 - 3.58 2.86
353.31 - 52.67 41.98
7,588.67 - 1,131.29 901.67
42.20 - 6.29 5.01
42.20 - 6.29 5.01
84.41 - 12.58 10.03
34,944.56 - 5,209.40 4,152.03
34,944.56 - 5,209.40 4,152.03

7,195.38 - 1,072.66 16,711.95


7,195.38 - 1,072.66 16,711.95
7,195.38 - 1,072.66 16,711.95
7,195.38 - 1,072.66 16,711.95
2,398.46 - 357.55 5,570.65
2,398.46 - 357.55 5,570.65
2,398.46 - 357.55 5,570.65
2,398.46 - 357.55 5,570.65
1,689.07 - 251.80 3,923.04
1,689.07 - 251.80 3,923.04
1,689.07 - 251.80 3,923.04
1,689.07 - 251.80 3,923.04
801.12 - 119.43 1,860.68
801.12 - 119.43 1,860.68
801.12 - 119.43 1,860.68
2,464.99 - 367.47 5,725.16
2,464.99 - 367.47 5,725.16
2,464.99 - 367.47 5,725.16
801.12 - 119.43 1,860.68
801.12 - 119.43 1,860.68
801.12 - 119.43 1,860.68
10,504.20 - 1,565.93 24,397.00
10,504.20 - 1,565.93 24,397.00
10,504.20 - 1,565.93 24,397.00
117.26 - 17.48 272.35
117.26 - 17.48 272.35
117.26 - 17.48 272.35

6,331.49 - 1,662.16 58,894.14

23,608.76 - 6,197.83 25,378.71


5,739.58 - 1,506.77 6,169.87
21,342.36 - 5,602.85 22,942.40
4,729.16 - 1,241.51 5,083.71
537.06 - 140.99 577.32
537.06 - 140.99 577.32
537.06 - 140.99 577.32
537.06 - 140.99 577.32
537.06 - 140.99 577.32
5,777.39 - 1,516.70 6,210.53
10,606.84 - 2,784.53 11,402.04
5,733.07 - 1,505.06 6,162.88
4,336.72 - 1,138.49 4,661.85
4,081.62 - 1,071.52 4,387.62

1,418.78 1,132.04 716.50 3,749.73


9,356.08 7,465.19 4,724.93 24,727.40
918.62 732.96 463.91 2,427.83
1,014.05 809.11 512.11 2,680.06
8,473.73 6,761.16 4,279.33 22,395.41
6,513.18 5,196.85 3,289.23 17,213.83
6,513.18 5,196.85 3,289.23 17,213.83
6,513.18 5,196.85 3,289.23 17,213.83
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
901.02 718.92 455.03 2,381.33
901.02 718.92 455.03 2,381.33
901.02 718.92 455.03 2,381.33
901.02 718.92 455.03 2,381.33
901.02 718.92 455.03 2,381.33
901.02 718.92 455.03 2,381.33
901.02 718.92 455.03 2,381.33
901.02 718.92 455.03 2,381.33
901.02 718.92 455.03 2,381.33
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
237.04 189.13 119.71 626.47
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67
450.51 359.46 227.51 1,190.67

30,554.92 - 263.29 387.28


530,615.53 - 4,572.30 6,725.55
17,509.00 - 150.87 221.93

- - - 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 - - -

377.26 164.52 107.81 50.16


INSTRUMENTOS INSTRUMENTOS

Instrumentos OFF Cajas de Campo, Bandejas, Sistema de Tierras y


Instrumentos ON SKID SKID Cableados Conexionados Canalizaciones

- 151.73 469.53 198.60


- 151.73 469.53 198.60
- 398.23 1,232.36 521.25
- 258.43 799.73 338.27
- 1.46 4.53 1.92
- 524.63 1,623.50 686.70
- 73.20 226.54 95.82
- 1,852.33 5,732.18 2,424.55
- 71.77 222.09 93.94

- 689.42 2,133.45 902.39


- 168.27 520.72 220.25
- 693.01 2,144.58 907.10
- 693.01 2,144.58 907.10
- 693.01 2,144.58 907.10
- 75.15 232.56 98.37
- 80.05 247.72 104.78
- 284.26 879.67 372.08
- 50.32 155.71 65.86

- 3,031.45 9,381.04 3,967.92


- 274.03 848.00 358.68
- 342.54 1,060.00 448.35
- 274.03 848.00 358.68
- 428.17 1,325.01 560.44
- 380.56 1,177.66 498.12
- 380.56 1,177.66 498.12
- 13.19 40.81 17.26
- 205.52 636.00 269.01
- 137.01 424.00 179.34
- 137.01 424.00 179.34
- 27.40 84.80 35.87
- 27.40 84.80 35.87
- 2,294.99 7,102.03 3,003.96
- 318.56 985.80 416.97
- 318.56 985.80 416.97
- 318.56 985.80 416.97
- 543.60 1,682.23 711.54
- 916.63 2,836.57 1,199.79
- 53.78 166.42 70.39
- 376.79 1,166.00 493.19
- 17.13 53.00 22.42
- 17.13 53.00 22.42
- 411.04 1,272.01 538.02
- 3,488.47 10,795.35 4,566.14
- 490.79 1,518.80 642.41

- 3,466.82 16,439.61 6,953.50


- 18.94 89.81 37.99
- 80.31 380.81 161.07
- 873.54 4,142.32 1,752.09
- 118.32 561.07 237.32
- 118.32 561.07 237.32
- 300.38 1,424.38 602.48
- 118.32 561.07 237.32
- 118.32 561.07 237.32

- 2,732.69 12,958.37 5,481.03


- 171.13 811.48 343.23
- 197.26 935.39 395.64
- 241.26 1,144.05 483.90
- 117.12 555.36 234.90
- 97.60 462.80 195.75
- 97.60 462.80 195.75
- 171.13 811.48 343.23
- 23.42 111.07 46.98
- 15.62 74.05 31.32
- 19.52 92.56 39.15
- 19.52 92.56 39.15
- 2,277.01 10,797.56 4,567.07

- 401.46 1,903.73 805.23


- 401.46 1,903.73 805.23
- 144.53 685.34 289.88
- 32.55 154.36 65.29
- 108.50 514.52 217.63
- 108.50 514.52 217.63
- 162.76 771.78 326.44
- 97.65 463.07 195.87
- 151.91 720.33 304.68
- 41.23 195.52 82.70

- 11,425.03 13,644.65 5,771.31


- 84.98 101.50 42.93
- 260.18 6,214.56 2,628.59
- 260.18 6,214.56 2,628.59
- 196.81 4,700.95 1,988.37
- 196.81 4,700.95 1,988.37

- 6.84 163.49 69.15


- 8.39 200.38 84.75
- 216.67 5,175.32 2,189.02
- 16.95 404.81 171.22
- 21.99 525.14 222.12

- 6.84 163.49 69.15


- 8.39 200.38 84.75
- 216.67 5,175.32 2,189.02
- 16.95 404.81 171.22
- 21.99 525.14 222.12

- 6.84 163.49 69.15


- 8.39 200.38 84.75
- 216.67 5,175.32 2,189.02
- 16.95 404.81 171.22
- 21.99 525.14 222.12

- 294.87 2,958.12 1,251.20


- 194.09 1,947.12 823.58
- 194.09 1,947.12 823.58
- 216.95 2,176.47 920.59
- 216.95 2,176.47 920.59
- 216.95 2,176.47 920.59
- 216.95 2,176.47 920.59
- 790.36 7,928.79 3,353.66
- 790.36 7,928.79 3,353.66
- 832.13 8,347.85 3,530.91
- 832.13 8,347.85 3,530.91

- 787.29 3,679.23 1,556.21


- 3,386.98 15,828.23 6,694.90
- 237.90 1,111.77 470.25

- 239.79 343.65 145.36


- 239.79 343.65 145.36
- 239.79 343.65 145.36
- 239.79 343.65 145.36
- 239.79 343.65 145.36
- 239.79 343.65 145.36
- 239.79 343.65 145.36
- 239.79 343.65 145.36
- 239.79 343.65 145.36
- 1,318.86 1,890.10 799.46
- 1,318.86 1,890.10 799.46

- 83.75 717.50 303.48


- 83.75 717.50 303.48
- 36.29 310.92 131.51
- 23.26 199.31 84.30

- 1,294.51 11,090.86 4,691.13


- 26.69 228.68 96.72
- 66.73 571.69 241.81
- 66.73 571.69 241.81
- 66.73 571.69 241.81
- 80.07 686.03 290.17
- 133.45 1,143.39 483.62
- 93.42 800.37 338.53
- 66.73 571.69 241.81
- 13.35 114.34 48.36
- 66.73 571.69 241.81
- 26.69 228.68 96.72
- 26.69 228.68 96.72

- 258.31 2,213.07 936.07


- 258.31 2,213.07 936.07
- 0.85 7.32 3.10
- 0.85 7.32 3.10
- 0.85 7.32 3.10
- 0.85 7.32 3.10
- 129.99 1,113.69 471.06

- 80.64 690.92 292.24


- 34.56 296.11 125.25

- 241.11 2,065.74 873.75


- 241.11 2,065.74 873.75
- 62.22 533.09 225.48
- 71.55 613.06 259.31

- 714.88 6,124.85 2,590.64


- 26.15 224.08 94.78
- 17.44 149.39 63.19
- 34.87 298.77 126.37
- 26.15 224.08 94.78
- 52.31 448.16 189.56

- 942.04 8,071.10 3,413.85


- 1,884.09 16,142.19 6,827.70
- 376.82 3,228.44 1,365.54
- 565.23 4,842.66 2,048.31

- 508.29 4,354.82 1,841.97


- 39.31 336.80 142.46

- 68.49 202.39 85.60


- 68.49 202.39 85.60
- 3,213.41 9,495.35 4,016.27
- 2,539.59 7,504.25 3,174.09
- 41.82 123.57 52.27
- 41.82 123.57 52.27
- 33.99 100.43 42.48
- 33.99 100.43 42.48
- 615.39 1,818.43 769.14
- 615.39 1,818.43 769.14
- 615.39 1,818.43 769.14
- 3,206.00 9,473.44 4,007.00
- 7,514.10 22,203.50 9,391.47

- 1.59 14.81 6.27


- 1.59 14.81 6.27
- 23.45 217.79 92.12
- 503.61 4,677.92 1,978.63
- 2.80 26.02 11.00
- 2.80 26.02 11.00
- 5.60 52.03 22.01
- 2,319.03 21,541.06 9,111.27
- 2,319.03 21,541.06 9,111.27

- 2,150.99 4,435.48 1,876.09


- 2,150.99 4,435.48 1,876.09
- 2,150.99 4,435.48 1,876.09
- 2,150.99 4,435.48 1,876.09
- 717.00 1,478.49 625.36
- 717.00 1,478.49 625.36
- 717.00 1,478.49 625.36
- 717.00 1,478.49 625.36
- 504.93 1,041.21 440.40
- 504.93 1,041.21 440.40
- 504.93 1,041.21 440.40
- 504.93 1,041.21 440.40
- 239.49 493.84 208.88
- 239.49 493.84 208.88
- 239.49 493.84 208.88
- 736.89 1,519.50 642.71
- 736.89 1,519.50 642.71
- 736.89 1,519.50 642.71
- 239.49 493.84 208.88
- 239.49 493.84 208.88
- 239.49 493.84 208.88
- 3,140.14 6,475.16 2,738.81
- 3,140.14 6,475.16 2,738.81
- 3,140.14 6,475.16 2,738.81
- 35.05 72.28 30.57
- 35.05 72.28 30.57
- 35.05 72.28 30.57

- 2,493.84 6,873.07 2,907.12

- - - 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

- 1,055.13 1,540.14 651.44


- 6,958.00 10,156.39 4,295.87
- 683.16 997.19 421.79
- 754.14 1,100.79 465.60
- 6,301.80 9,198.56 3,890.74
- 4,843.77 7,070.31 2,990.55
- 4,843.77 7,070.31 2,990.55
- 4,843.77 7,070.31 2,990.55
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 670.08 978.10 413.71
- 670.08 978.10 413.71
- 670.08 978.10 413.71
- 670.08 978.10 413.71
- 670.08 978.10 413.71
- 670.08 978.10 413.71
- 670.08 978.10 413.71
- 670.08 978.10 413.71
- 670.08 978.10 413.71
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 176.28 257.31 108.84
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85
- 335.04 489.05 206.85

- - - 460.50
- - - 7,996.98
- - - 263.88

- - - -

- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- 75.15 232.56 98.37


ELECTRICIDAD

Cableado y Sistema de Proteccion


Montaje de Paneles para Equipos Conexionado Iluminacion Catodica

- 150.83 55.86 88.96


- 150.83 55.86 88.96
- 395.88 146.62 233.50
- 256.91 95.15 151.53
- 1.46 0.54 0.86
- 521.53 193.16 307.61
- 72.77 26.95 42.92
- 1,841.40 682.00 1,086.09
- 71.35 26.42 42.08

- 685.35 253.83 404.23


- 167.28 61.95 98.66
- 688.92 255.16 406.34
- 688.92 255.16 406.34
- 688.92 255.16 406.34
- 74.71 27.67 44.06
- 79.58 29.47 46.94
- 282.58 104.66 166.67
- 50.02 18.53 29.50

- 3,013.55 1,116.13 1,777.45


- 272.41 100.89 160.67
- 340.51 126.12 200.84
- 272.41 100.89 160.67
- 425.64 157.65 251.05
- 378.31 140.12 223.14
- 378.31 140.12 223.14
- 13.11 4.86 7.73
- 204.31 75.67 120.51
- 136.21 50.45 80.34
- 136.21 50.45 80.34
- 27.24 10.09 16.07
- 27.24 10.09 16.07
- 2,281.45 844.98 1,345.64
- 316.68 117.29 186.78
- 316.68 117.29 186.78
- 316.68 117.29 186.78
- 540.40 200.15 318.74
- 911.22 337.49 537.45
- 53.46 19.80 31.53
- 374.57 138.73 220.93
- 17.03 6.31 10.04
- 17.03 6.31 10.04
- 408.62 151.34 241.01
- 3,467.89 1,284.40 2,045.43
- 487.90 180.70 287.77

- 14,947.28 5,536.03 5,536.03


- 81.66 30.24 30.24
- 346.24 128.24 128.24
- 3,766.30 1,394.92 1,394.92
- 510.14 188.94 188.94
- 510.14 188.94 188.94
- 1,295.08 479.66 479.66
- 510.14 188.94 188.94
- 510.14 188.94 188.94

- 11,782.05 4,363.72 4,363.72


- 737.81 273.26 273.26
- 850.47 314.99 314.99
- 1,040.20 385.26 385.26
- 504.94 187.02 187.02
- 420.79 155.85 155.85
- 420.79 155.85 155.85
- 737.81 273.26 273.26
- 100.99 37.40 37.40
- 67.33 24.94 24.94
- 84.16 31.17 31.17
- 84.16 31.17 31.17
- 9,817.39 3,636.07 3,636.07

- 1,730.92 641.08 641.08


- 1,730.92 641.08 641.08
- 623.13 230.79 230.79
- 140.34 51.98 51.98
- 467.82 173.27 173.27
- 467.82 173.27 173.27
- 701.72 259.90 259.90
- 421.03 155.94 155.94
- 654.94 242.57 242.57
- 177.77 65.84 65.84

- 13,085.50 4,846.48 4,846.48


- 97.34 36.05 36.05
- 3,572.58 1,323.18 1,323.18
- 3,572.58 1,323.18 1,323.18
- 2,702.44 1,000.91 1,000.91
- 2,702.44 1,000.91 1,000.91

- 93.99 34.81 34.81


- 115.19 42.66 42.66
- 2,975.15 1,101.91 1,101.91
- 232.72 86.19 86.19
- 301.89 111.81 111.81

- 93.99 34.81 34.81


- 115.19 42.66 42.66
- 2,975.15 1,101.91 1,101.91
- 232.72 86.19 86.19
- 301.89 111.81 111.81

- 93.99 34.81 34.81


- 115.19 42.66 42.66
- 2,975.15 1,101.91 1,101.91
- 232.72 86.19 86.19
- 301.89 111.81 111.81

- 799.42 296.08 564.20


- 526.20 194.89 371.37
- 526.20 194.89 371.37
- 588.18 217.85 415.11
- 588.18 217.85 415.11
- 588.18 217.85 415.11
- 588.18 217.85 415.11
- 2,142.73 793.60 1,512.24
- 2,142.73 793.60 1,512.24
- 2,255.98 835.55 1,592.17
- 2,255.98 835.55 1,592.17

- 1,133.77 419.92 419.92


- 4,877.55 1,806.50 1,806.50
- 342.60 126.89 126.89

- 50.46 18.69 18.69


- 50.46 18.69 18.69
- 50.46 18.69 18.69
- 50.46 18.69 18.69
- 50.46 18.69 18.69
- 50.46 18.69 18.69
- 50.46 18.69 18.69
- 50.46 18.69 18.69
- 50.46 18.69 18.69
- 277.52 102.78 102.78
- 277.52 102.78 102.78

- 340.48 126.10 126.10


- 340.48 126.10 126.10
- 147.54 54.65 54.65
- 94.58 35.03 35.03

- 5,263.01 1,949.26 1,949.26


- 108.52 40.19 40.19
- 271.29 100.48 100.48
- 271.29 100.48 100.48
- 271.29 100.48 100.48
- 325.55 120.57 120.57
- 542.58 200.96 200.96
- 379.81 140.67 140.67
- 271.29 100.48 100.48
- 54.26 20.10 20.10
- 271.29 100.48 100.48
- 108.52 40.19 40.19
- 108.52 40.19 40.19

- 1,050.18 388.96 388.96


- 1,050.18 388.96 388.96
- 3.47 1.29 1.29
- 3.47 1.29 1.29
- 3.47 1.29 1.29
- 3.47 1.29 1.29
- 528.49 195.74 195.74

- 327.87 121.43 121.43


- 140.51 52.04 52.04

- 980.27 363.06 363.06


- 980.27 363.06 363.06
- 252.97 93.69 93.69
- 290.92 107.75 107.75

- 2,906.47 1,076.47 1,076.47


- 106.33 39.38 39.38
- 70.89 26.26 26.26
- 141.78 52.51 52.51
- 106.33 39.38 39.38
- 212.67 78.77 78.77

- 3,830.03 1,418.53 1,418.53


- 7,660.05 2,837.06 2,837.06
- 1,532.01 567.41 567.41
- 2,298.02 851.12 851.12

- 2,066.52 765.38 765.38


- 159.82 59.19 59.19

- 75.30 27.89 27.89


- 75.30 27.89 27.89
- 3,532.60 1,308.37 1,308.37
- 2,791.85 1,034.02 1,034.02
- 45.97 17.03 17.03
- 45.97 17.03 17.03
- 37.36 13.84 13.84
- 37.36 13.84 13.84
- 676.52 250.56 250.56
- 676.52 250.56 250.56
- 676.52 250.56 250.56
- 3,524.45 1,305.35 1,305.35
- 8,260.49 3,059.44 3,059.44

- 25.22 9.34 9.34


- 25.22 9.34 9.34
- 370.77 137.32 137.32
- 7,963.64 2,949.49 2,949.49
- 44.29 16.40 16.40
- 44.29 16.40 16.40
- 88.58 32.81 32.81
- 36,671.22 13,581.93 13,581.93
- 36,671.22 13,581.93 13,581.93

- 1,130.82 418.82 418.82


- 1,130.82 418.82 418.82
- 1,130.82 418.82 418.82
- 1,130.82 418.82 418.82
- 376.94 139.61 139.61
- 376.94 139.61 139.61
- 376.94 139.61 139.61
- 376.94 139.61 139.61
- 265.45 98.32 98.32
- 265.45 98.32 98.32
- 265.45 98.32 98.32
- 265.45 98.32 98.32
- 125.90 46.63 46.63
- 125.90 46.63 46.63
- 125.90 46.63 46.63
- 387.40 143.48 143.48
- 387.40 143.48 143.48
- 387.40 143.48 143.48
- 125.90 46.63 46.63
- 125.90 46.63 46.63
- 125.90 46.63 46.63
- 1,650.84 611.42 611.42
- 1,650.84 611.42 611.42
- 1,650.84 611.42 611.42
- 18.43 6.83 6.83
- 18.43 6.83 6.83
- 18.43 6.83 6.83

- 1,094.02 405.19 405.19

- 8,854.96 3,279.62 3,279.62


- 2,152.75 797.31 797.31
- 8,004.90 2,964.78 2,964.78
- 1,773.77 656.95 656.95
- 201.43 74.61 74.61
- 201.43 74.61 74.61
- 201.43 74.61 74.61
- 201.43 74.61 74.61
- 201.43 74.61 74.61
- 2,166.93 802.57 802.57
- 3,978.32 1,473.45 1,473.45
- 2,150.31 796.41 796.41
- 1,626.58 602.44 602.44
- 1,530.90 567.00 567.00

- 818.87 303.28 303.28


- 5,399.98 1,999.99 1,999.99
- 530.19 196.37 196.37
- 585.27 216.77 216.77
- 4,890.71 1,811.38 1,811.38
- 3,759.16 1,392.28 1,392.28
- 3,759.16 1,392.28 1,392.28
- 3,759.16 1,392.28 1,392.28
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 520.04 192.61 192.61
- 520.04 192.61 192.61
- 520.04 192.61 192.61
- 520.04 192.61 192.61
- 520.04 192.61 192.61
- 520.04 192.61 192.61
- 520.04 192.61 192.61
- 520.04 192.61 192.61
- 520.04 192.61 192.61
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 136.81 50.67 50.67
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30
- 260.02 96.30 96.30

- 340.40 126.07 126.07


- 5,911.31 2,189.37 2,189.37
- 195.06 72.24 72.24

- 2,305.08 853.73 853.73

- - - -
- - - -
- - - -

9,027.47 445.40 164.96 -


1,128.43 55.68 20.62 -
1,128.43 55.68 20.62 -
12,390.64 611.34 226.42 -
57,253.62 2,824.81 1,046.22 -
319,598.67 15,768.51 5,840.19 -
50,347.39 2,484.06 920.02 -
26,393.33 1,302.21 482.30 -

- 74.71 27.67 44.06


PUESTA EN MARCHA GASTOS DE GESTION ADENDA 3

Transporte, Gastos Aduaneros, POC 1


Comisionado PEM Carguío y Descarguío PROCURA

1,790.81 1,473.24 1,649.62 112.01


1,790.81 1,473.24 1,649.62 112.01
4,700.26 3,866.72 4,329.67 294.00
3,050.21 2,509.30 2,809.73 190.79
17.28 14.22 15.92 1.08
6,192.10 5,094.01 5,703.90 387.31
864.02 710.79 795.90 54.04
21,862.76 17,985.66 20,139.04 1,367.49
847.08 696.86 780.29 52.98

8,137.08 6,694.07 7,495.53 508.97


1,986.06 1,633.86 1,829.48 124.23
8,179.50 6,728.96 7,534.60 511.62
8,179.50 6,728.96 7,534.60 511.62
8,179.50 6,728.96 7,534.60 511.62
886.98 729.68 817.05 55.48
944.83 777.27 870.33 59.10
3,355.10 2,760.11 3,090.57 209.86
593.89 488.57 547.07 37.15

35,779.65 29,434.56 32,958.68 2,237.98


3,234.32 2,660.75 2,979.32 202.30
4,042.90 3,325.94 3,724.14 252.88
3,234.32 2,660.75 2,979.32 202.30
5,053.62 4,157.42 4,655.18 316.10
4,491.66 3,695.12 4,137.52 280.95
4,491.66 3,695.12 4,137.52 280.95
155.65 128.05 143.38 9.74
2,425.74 1,995.56 2,234.49 151.73
1,617.16 1,330.38 1,489.66 101.15
1,617.16 1,330.38 1,489.66 101.15
323.43 266.08 297.93 20.23
323.43 266.08 297.93 20.23
27,087.42 22,283.79 24,951.77 1,694.29
3,759.90 3,093.12 3,463.45 235.18
3,759.90 3,093.12 3,463.45 235.18
3,759.90 3,093.12 3,463.45 235.18
6,416.08 5,278.27 5,910.22 401.32
10,818.80 8,900.21 9,965.81 676.71
634.74 522.17 584.69 39.70
4,447.19 3,658.53 4,096.56 278.17
202.14 166.30 186.21 12.64
202.14 166.30 186.21 12.64
4,851.48 3,991.13 4,468.97 303.46
41,173.89 33,872.20 37,927.62 2,575.39
5,792.75 4,765.48 5,336.04 362.33

31,350.67 25,791.00 55,181.82 -


171.28 140.90 301.47 -
726.21 597.43 1,278.24 -
7,899.49 6,498.61 13,904.27 -
1,069.98 880.23 1,883.32 -
1,069.98 880.23 1,883.32 -
2,716.33 2,234.62 4,781.14 -
1,069.98 880.23 1,883.32 -
1,069.98 880.23 1,883.32 -

24,711.86 20,329.51 43,496.54 -


1,547.50 1,273.07 2,723.83 -
1,783.80 1,467.46 3,139.75 -
2,181.73 1,794.82 3,840.16 -
1,059.08 871.26 1,864.14 -
882.57 726.05 1,553.45 -
882.57 726.05 1,553.45 -
1,547.50 1,273.07 2,723.83 -
211.82 174.25 372.83 -
141.21 116.17 248.55 -
176.51 145.21 310.69 -
176.51 145.21 310.69 -
20,591.16 16,939.56 36,243.49 -

3,630.46 2,986.64 6,390.14 -


3,630.46 2,986.64 6,390.14 -
1,306.96 1,075.19 2,300.45 -
294.36 242.16 518.12 -
981.20 807.20 1,727.07 -
981.20 807.20 1,727.07 -
1,471.81 1,210.80 2,590.60 -
883.08 726.48 1,554.36 -
1,373.69 1,130.08 2,417.89 -
372.86 306.74 656.29 -

100,365.26 82,566.70 67,477.49 319,969.69


746.57 614.17 501.93 2,380.09
17,776.92 14,624.40 5,739.06 (21,476.85)
17,776.92 14,624.40 5,739.06 (21,476.85)
13,447.19 11,062.50 4,341.26 (16,245.97)
13,447.19 11,062.50 4,341.26 (16,245.97)

467.68 384.74 150.98 (565.02)


573.19 471.54 185.05 (692.49)
14,804.15 12,178.81 4,779.34 (17,885.35)
1,157.98 952.62 373.84 (1,398.99)
1,502.19 1,235.80 484.96 (1,814.84)

467.68 384.74 150.98 (565.02)


573.19 471.54 185.05 (692.49)
14,804.15 12,178.81 4,779.34 (17,885.35)
1,157.98 952.62 373.84 (1,398.99)
1,502.19 1,235.80 484.96 (1,814.84)

467.68 384.74 150.98 (565.02)


573.19 471.54 185.05 (692.49)
14,804.15 12,178.81 4,779.34 (17,885.35)
1,157.98 952.62 373.84 (1,398.99)
1,502.19 1,235.80 484.96 (1,814.84)

3,108.41 2,557.17 5,145.46 69,080.35


2,046.05 1,683.21 3,386.90 45,470.77
2,046.05 1,683.21 3,386.90 45,470.77
2,287.05 1,881.47 3,785.83 50,826.68
2,287.05 1,881.47 3,785.83 50,826.68
2,287.05 1,881.47 3,785.83 50,826.68
2,287.05 1,881.47 3,785.83 50,826.68
8,331.62 6,854.11 13,791.64 185,159.47
8,331.62 6,854.11 13,791.64 185,159.47
8,771.98 7,216.38 14,520.58 194,945.85
8,771.98 7,216.38 14,520.58 194,945.85

6,014.02 4,947.51 4,268.95 18,401.05


25,872.64 21,284.44 18,365.25 79,162.30
1,817.28 1,495.01 1,289.97 5,560.32

337.04 277.27 38.63 -


337.04 277.27 38.63 -
337.04 277.27 38.63 -
337.04 277.27 38.63 -
337.04 277.27 38.63 -
337.04 277.27 38.63 -
337.04 277.27 38.63 -
337.04 277.27 38.63 -
337.04 277.27 38.63 -
1,853.72 1,524.98 212.48 -
1,853.72 1,524.98 212.48 -

2,398.95 1,973.53 1,120.85 -


2,398.95 1,973.53 1,120.85 -
1,039.55 855.19 485.70 -
666.38 548.20 311.35 -

37,082.03 30,505.98 17,325.71 -


764.58 628.99 357.23 -
1,911.44 1,572.47 893.08 -
1,911.44 1,572.47 893.08 -
1,911.44 1,572.47 893.08 -
2,293.73 1,886.97 1,071.69 -
3,822.89 3,144.95 1,786.16 -
2,676.02 2,201.46 1,250.31 -
1,911.44 1,572.47 893.08 -
382.29 314.49 178.62 -
1,911.44 1,572.47 893.08 -
764.58 628.99 357.23 -
764.58 628.99 357.23 -

7,399.34 6,087.16 3,457.17 -


7,399.34 6,087.16 3,457.17 -
24.47 20.13 11.43 -
24.47 20.13 11.43 -
24.47 20.13 11.43 -
24.47 20.13 11.43 -
3,723.61 3,063.27 1,739.77 -

2,310.08 1,900.41 1,079.33 -


990.03 814.46 462.57 -

6,906.74 5,681.92 3,227.01 -


6,906.74 5,681.92 3,227.01 -
1,782.39 1,466.30 832.78 -
2,049.74 1,686.25 957.69 -

20,478.31 16,846.73 9,568.01 -


749.21 616.34 350.05 -
499.47 410.90 233.37 -
998.94 821.79 466.73 -
749.21 616.34 350.05 -
1,498.41 1,232.69 700.10 -

26,985.52 22,199.96 12,608.35 -


53,971.03 44,399.92 25,216.70 -
10,794.21 8,879.98 5,043.34 -
16,191.31 13,319.98 7,565.01 -

14,560.24 11,978.16 6,802.93 -


1,126.08 926.39 526.14 -

124.06 102.06 110.98 394.75


124.06 102.06 110.98 394.75
5,820.37 4,788.20 5,206.78 18,520.23
4,599.89 3,784.15 4,114.96 14,636.70
75.75 62.31 67.76 241.02
75.75 62.31 67.76 241.02
61.56 50.64 55.07 195.88
61.56 50.64 55.07 195.88
1,114.64 916.97 997.14 3,546.76
1,114.64 916.97 997.14 3,546.76
1,114.64 916.97 997.14 3,546.76
5,806.94 4,777.15 5,194.76 18,477.49
13,610.10 11,196.51 12,175.30 43,306.89

180.56 148.54 122.97 -


180.56 148.54 122.97 -
2,654.75 2,183.96 1,807.98 -
57,020.88 46,908.91 38,833.35 -
317.12 260.89 215.97 -
317.12 260.89 215.97 -
634.25 521.77 431.95 -
262,571.68 216,007.77 178,821.12 -
262,571.68 216,007.77 178,821.12 -

2,718.82 2,236.67 6,994.40 -


2,718.82 2,236.67 6,994.40 -
2,718.82 2,236.67 6,994.40 -
2,718.82 2,236.67 6,994.40 -
906.27 745.56 2,331.47 -
906.27 745.56 2,331.47 -
906.27 745.56 2,331.47 -
906.27 745.56 2,331.47 -
638.23 525.05 1,641.90 -
638.23 525.05 1,641.90 -
638.23 525.05 1,641.90 -
638.23 525.05 1,641.90 -
302.71 249.03 778.74 -
302.71 249.03 778.74 -
302.71 249.03 778.74 -
931.41 766.24 2,396.13 -
931.41 766.24 2,396.13 -
931.41 766.24 2,396.13 -
302.71 249.03 778.74 -
302.71 249.03 778.74 -
302.71 249.03 778.74 -
3,969.08 3,265.21 10,210.80 -
3,969.08 3,265.21 10,210.80 -
3,969.08 3,265.21 10,210.80 -
44.31 36.45 113.98 -
44.31 36.45 113.98 -
44.31 36.45 113.98 -

30,333.55 24,954.26 12,673.98 -

4,488.39 3,692.43 10,767.39 -


1,091.18 897.67 2,617.68 -
4,057.51 3,337.96 9,733.74 -
899.09 739.64 2,156.86 -
102.10 84.00 244.94 -
102.10 84.00 244.94 -
102.10 84.00 244.94 -
102.10 84.00 244.94 -
102.10 84.00 244.94 -
1,098.37 903.59 2,634.93 -
2,016.52 1,658.92 4,837.53 -
1,089.94 896.66 2,614.72 -
824.48 678.27 1,977.88 -
775.98 638.37 1,861.53 -

686.59 564.83 1,250.27 1,385.12


4,527.69 3,724.76 8,244.87 9,134.13
444.55 365.71 809.51 896.82
490.73 403.70 893.61 989.99
4,100.69 3,373.48 7,467.31 8,272.71
3,151.92 2,592.97 5,739.61 6,358.67
3,151.92 2,592.97 5,739.61 6,358.67
3,151.92 2,592.97 5,739.61 6,358.67
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
436.03 358.71 794.01 879.65
436.03 358.71 794.01 879.65
436.03 358.71 794.01 879.65
436.03 358.71 794.01 879.65
436.03 358.71 794.01 879.65
436.03 358.71 794.01 879.65
436.03 358.71 794.01 879.65
436.03 358.71 794.01 879.65
436.03 358.71 794.01 879.65
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
114.71 94.37 208.88 231.41
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82
218.02 179.35 397.00 439.82

- - 948.36 -
- - 16,469.25 -
- - 543.44 -

- - 27,661.68 -

- - 23,396.81 -
- - 23,396.81 -
- - 20,054.41 -

637.51 524.45 3,793.27 -


79.69 65.56 474.16 -
79.69 65.56 474.16 -
875.01 719.84 5,206.45 -
4,043.16 3,326.16 24,057.50 -
22,569.57 18,567.13 134,292.73 -
3,555.46 2,924.94 21,155.56 -
1,863.86 1,533.32 11,090.26 -

886.98 729.68 817.05 55.48


ADENDA 4

POC 1 POC 10 POC 9 CM 1 - Construcción


CONSTRUCCION

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)

21,612.75 77,360.58 613.20 456.28


21,612.75 77,360.58 613.20 456.28
43,379.79 189,698.14 1,609.43 1,197.58
72,988.53 167,941.28 1,044.43 777.17
54.12 151.87 - -
70,066.91 262,826.28 2,120.26 1,577.69
3,324.44 30,221.19 295.85 220.14
84,120.23 764,705.16 7,486.09 5,570.44
3,259.25 29,628.65 290.05 215.83

33,784.63 286,380.81 2,786.24 2,073.26


8,246.01 69,898.63 680.05 506.03
33,960.76 287,873.79 2,800.77 2,084.07
33,960.76 287,873.79 2,800.77 2,084.07
33,960.76 287,873.79 2,800.77 2,084.07
3,682.68 31,216.87 303.71 225.99
3,922.86 33,252.75 323.52 240.73
13,930.15 118,081.19 1,148.83 854.85
2,465.80 20,901.73 203.36 151.32

149,249.45 1,263,065.42 12,251.42 9,116.35


13,491.48 114,175.40 1,107.47 824.08
16,864.35 142,719.26 1,384.34 1,030.10
13,491.48 114,175.40 1,107.47 824.08
21,080.43 178,399.07 1,730.43 1,287.62
18,736.29 158,561.09 1,538.00 1,144.44
18,736.29 158,561.09 1,538.00 1,144.44
649.28 5,494.69 53.30 39.66
10,118.61 85,631.55 830.60 618.06
6,745.74 57,087.70 553.74 412.04
6,745.74 57,087.70 553.74 412.04
1,349.15 11,417.54 110.75 82.41
1,349.15 11,417.54 110.75 82.41
112,991.11 956,219.01 9,275.09 6,901.64
15,683.84 132,728.91 1,287.44 957.99
15,683.84 132,728.91 1,287.44 957.99
15,683.84 132,728.91 1,287.44 957.99
26,763.72 226,495.46 2,196.95 1,634.76
45,128.99 381,916.73 3,704.50 2,756.54
2,647.70 22,406.92 217.34 161.73
18,550.78 156,991.18 1,522.78 1,133.11
843.22 7,135.96 69.22 51.50
843.22 7,135.96 69.22 51.50
20,237.21 171,263.11 1,661.21 1,236.11
171,597.09 1,453,335.10 14,104.40 10,495.16
18,143.44 198,471.14 1,983.51 1,475.94

320,116.93 2,046,945.57 21,469.76 15,975.76


6,744.32 16,178.41 117.29 87.28
11,521.89 51,522.43 497.33 370.07
120,392.44 555,504.89 5,409.78 4,025.44
20,664.06 79,599.73 732.75 545.24
20,664.06 79,599.73 732.75 545.24
31,990.13 181,608.53 1,860.21 1,384.20
20,664.06 79,599.73 732.75 545.24
20,664.06 79,599.73 732.75 545.24

230,533.84 1,591,689.96 16,923.33 12,592.74


14,436.46 99,674.59 1,059.77 788.58
16,640.84 114,894.42 1,221.59 908.99
20,353.06 140,524.97 1,494.10 1,111.77
9,880.02 68,215.28 725.29 539.69
8,233.35 56,846.07 604.40 449.74
8,233.35 56,846.07 604.40 449.74
14,436.46 99,674.59 1,059.77 788.58
1,976.00 13,643.06 145.06 107.94
1,317.34 9,095.37 96.70 71.96
1,646.67 11,369.21 120.88 89.95
1,646.67 11,369.21 120.88 89.95
192,092.31 1,326,275.54 14,101.36 10,492.90

27,991.57 227,961.11 2,486.23 1,850.02


27,991.57 227,961.11 2,486.23 1,850.02
10,076.96 82,066.00 895.04 666.01
2,269.59 18,483.33 201.59 150.00
7,565.29 61,611.11 671.95 500.01
7,565.29 61,611.11 671.95 500.01
11,347.93 92,416.67 1,007.93 750.01
6,808.76 55,450.00 604.76 450.00
10,591.40 86,255.56 940.74 700.01
2,874.81 23,412.22 255.34 190.00

2,593,147.95 5,595,370.67 17,819.60 13,259.66


17,472.22 39,804.20 132.55 98.63
24,234.26 198,522.30 8,116.07 6,039.21
24,234.26 198,522.30 8,116.07 6,039.21
(1,199.51) 130,639.14 6,139.33 4,568.31
(1,199.51) 130,639.14 6,139.33 4,568.31

362.56 4,947.78 213.52 158.88


444.35 6,064.00 261.69 194.72
11,476.50 156,619.00 6,758.85 5,029.29
897.69 12,250.70 528.68 393.39
1,164.53 15,892.27 685.83 510.33

362.56 4,947.78 213.52 158.88


444.35 6,064.00 261.69 194.72
11,476.50 156,619.00 6,758.85 5,029.29
897.69 12,250.70 528.68 393.39
1,164.53 15,892.27 685.83 510.33

362.56 4,947.78 213.52 158.88


444.35 6,064.00 261.69 194.72
11,476.50 156,619.00 6,758.85 5,029.29
897.69 12,250.70 528.68 393.39
1,164.53 15,892.27 685.83 510.33

102,308.13 238,652.86 3,863.23 2,874.65


45,852.24 135,598.47 2,542.90 1,892.18
45,827.51 135,573.74 2,542.90 1,892.18
61,235.71 161,552.95 2,842.42 2,115.06
61,235.71 161,552.95 2,842.42 2,115.06
61,235.71 161,552.95 2,842.42 2,115.06
61,235.71 161,552.95 2,842.42 2,115.06
136,739.80 502,191.31 10,354.81 7,705.07
136,739.80 502,191.31 10,354.81 7,705.07
144,514.50 529,281.52 10,902.10 8,112.31
144,514.50 529,281.52 10,902.10 8,112.31

610,706.21 735,142.11 4,804.98 3,575.41


2,929,391.64 3,464,721.60 20,671.30 15,381.63
193,345.32 230,946.63 1,451.94 1,080.40

11,710.25 29,150.05 448.80 333.96


11,710.25 29,150.05 448.80 333.96
11,710.25 29,150.05 448.80 333.96
11,710.25 29,150.05 448.80 333.96
11,710.25 29,150.05 448.80 333.96
11,710.25 29,150.05 448.80 333.96
11,710.25 29,150.05 448.80 333.96
11,710.25 29,150.05 448.80 333.96
11,710.25 29,150.05 448.80 333.96
64,406.37 160,325.27 2,468.42 1,836.77
64,406.37 160,325.27 2,468.42 1,836.77

13,134.58 56,555.13 937.04 697.26


22,707.26 66,127.81 937.04 697.26
9,393.09 28,208.66 406.05 302.14
7,945.56 20,006.83 260.29 193.68

147,402.49 818,580.15 14,484.41 10,777.92


3,039.23 16,877.94 298.65 222.23
7,598.07 42,194.85 746.62 555.56
7,598.07 42,194.85 746.62 555.56
7,598.07 42,194.85 746.62 555.56
9,117.68 50,633.82 895.94 666.68
15,196.13 84,389.71 1,493.24 1,111.13
10,637.29 59,072.79 1,045.27 777.79
7,598.07 42,194.85 746.62 555.56
1,519.61 8,438.97 149.32 111.11
7,598.07 42,194.85 746.62 555.56
3,039.23 16,877.94 298.65 222.23
3,039.23 16,877.94 298.65 222.23

29,491.00 163,417.73 2,890.22 2,150.63


29,491.00 163,417.73 2,890.22 2,150.63
97.53 540.42 9.56 7.11
97.53 540.42 9.56 7.11
97.53 540.42 9.56 7.11
97.53 540.42 9.56 7.11
14,840.90 82,237.53 1,454.46 1,082.27

12,369.84 54,181.79 902.33 671.43


5,301.36 23,220.77 386.71 287.75

35,034.32 160,045.07 2,697.81 2,007.45


35,034.32 160,045.07 2,697.81 2,007.45
9,041.12 41,301.95 696.21 518.05
10,397.28 47,497.25 800.64 595.76

69,633.27 440,286.76 7,998.92 5,952.04


2,547.56 16,108.05 292.64 217.76
1,698.37 10,738.70 195.10 145.17
3,396.74 21,477.40 390.19 290.34
2,547.56 16,108.05 292.64 217.76
5,095.12 32,216.10 585.29 435.52

109,483.31 597,916.05 10,540.66 7,843.37


218,966.61 1,195,832.10 21,081.33 15,686.73
43,793.32 239,166.42 4,216.27 3,137.35
65,689.98 358,749.63 6,324.40 4,706.02

189,095.27 452,632.87 5,687.30 4,231.95


14,624.54 35,006.41 439.85 327.30

4,068.49 9,218.53 264.31 196.68


4,068.49 9,218.53 264.31 196.68
149,623.97 391,246.90 12,400.71 9,227.43
100,780.01 291,736.67 9,800.38 7,292.52
3,049.75 6,194.23 161.38 120.09
3,049.75 6,194.23 161.38 120.09
3,043.31 5,598.81 131.15 97.59
3,043.31 5,598.81 131.15 97.59
22,025.09 68,297.61 2,374.82 1,767.12
22,025.09 68,297.61 2,374.82 1,767.12
22,025.09 68,297.61 2,374.82 1,767.12
252,725.02 493,790.41 12,372.09 9,206.14
404,772.26 969,772.67 28,997.26 21,577.02

4,047.91 9,755.68 19.35 14.39


4,047.91 9,755.68 19.35 14.39
(15,170.77) 68,749.88 284.43 211.65
164,681.24 1,985,199.62 6,109.26 4,545.93
(4,317.80) 5,706.99 33.98 25.28
(4,317.80) 5,706.99 33.98 25.28
5,238.14 7,287.72 67.95 50.56
812,711.74 9,113,010.03 28,132.12 20,933.26
812,711.74 9,113,010.03 28,132.12 20,933.26

96,420.07 224,351.29 5,792.64 4,310.33


96,420.07 224,351.29 5,792.64 4,310.33
96,420.07 224,351.29 5,792.64 4,310.33
96,420.07 224,351.29 5,792.64 4,310.33
12,346.23 54,989.96 1,930.88 1,436.78
12,346.23 54,989.96 1,930.88 1,436.78
12,346.23 54,989.96 1,930.88 1,436.78
12,346.23 54,989.96 1,930.88 1,436.78
13,584.88 43,616.03 1,359.79 1,011.83
13,584.88 43,616.03 1,359.79 1,011.83
13,584.88 43,616.03 1,359.79 1,011.83
13,584.88 43,616.03 1,359.79 1,011.83
8,195.81 22,439.45 644.94 479.90
8,195.81 22,439.45 644.94 479.90
8,195.81 22,439.45 644.94 479.90
17,734.72 61,561.28 1,984.44 1,476.63
17,734.72 61,561.28 1,984.44 1,476.63
17,734.72 61,561.28 1,984.44 1,476.63
8,195.81 22,439.45 644.94 479.90
8,195.81 22,439.45 644.94 479.90
8,195.81 22,439.45 644.94 479.90
60,251.78 247,012.68 8,456.41 6,292.46
60,251.78 247,012.68 8,456.41 6,292.46
60,251.78 247,012.68 8,456.41 6,292.46
1,212.66 3,297.48 94.40 70.24
1,212.66 3,297.48 94.40 70.24
1,212.66 3,297.48 94.40 70.24

229,275.01 566,567.27 8,976.08 6,679.15

110,941.51 250,417.29 33,469.88 24,905.12


21,730.98 55,639.24 8,136.94 6,054.74
103,255.91 229,342.25 30,256.83 22,514.27
18,380.18 46,319.12 6,704.48 4,988.84
2,345.47 5,518.28 761.38 566.55
84,553.74 87,726.56 761.38 566.55
2,345.47 5,518.28 761.38 566.55
2,345.47 5,518.28 761.38 566.55
2,345.47 5,518.28 761.38 566.55
14,584.86 48,716.53 8,190.55 6,094.63
44,923.48 107,586.57 15,037.21 11,189.27
25,414.65 59,284.45 8,127.71 6,047.87
19,825.34 45,445.82 6,148.12 4,574.85
18,804.22 42,917.61 5,786.47 4,305.74

33,321.45 86,868.00 2,011.39 1,496.69


114,803.12 467,913.13 13,264.02 9,869.83
18,779.58 53,449.27 1,302.31 969.06
15,500.46 53,771.95 1,437.61 1,069.73
91,259.22 411,068.13 12,013.11 8,939.02
151,905.41 397,720.79 9,233.66 6,870.82
151,905.41 397,720.79 9,233.66 6,870.82
151,905.41 397,720.79 9,233.66 6,870.82
5,950.45 22,953.30 638.68 475.25
5,950.45 22,953.30 638.68 475.25
5,950.45 22,953.30 638.68 475.25
5,950.45 22,953.30 638.68 475.25
5,950.45 22,953.30 638.68 475.25
5,950.45 22,953.30 638.68 475.25
5,950.45 22,953.30 638.68 475.25
5,950.45 22,953.30 638.68 475.25
5,950.45 22,953.30 638.68 475.25
10,843.73 44,849.43 1,277.37 950.50
10,843.73 44,849.43 1,277.37 950.50
10,843.73 44,849.43 1,277.37 950.50
10,843.73 44,849.43 1,277.37 950.50
10,843.73 44,849.43 1,277.37 950.50
10,843.73 44,849.43 1,277.37 950.50
10,843.73 44,849.43 1,277.37 950.50
10,843.73 44,849.43 1,277.37 950.50
10,843.73 44,849.43 1,277.37 950.50
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
4,893.28 21,896.13 638.68 475.25
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
2,825.06 11,771.09 336.04 250.05
7,219.04 24,221.89 638.68 475.25
7,219.04 24,221.89 638.68 475.25
7,219.04 24,221.89 638.68 475.25
7,219.04 24,221.89 638.68 475.25
7,219.04 24,221.89 638.68 475.25

50,363.18 63,119.37 1,421.84 1,058.00


531,330.32 752,853.77 24,691.63 18,373.17
16,903.49 24,213.22 814.76 606.27

405,178.78 442,253.13 8,976.08 -

388,333.41 415,024.66 - -
388,333.41 415,024.66 - -
332,857.21 355,735.42 - -

79,737.50 120,026.31 1,018.69 758.01


9,967.19 15,003.29 127.34 94.75
9,967.19 15,003.29 127.34 94.75
109,443.62 164,742.00 1,398.20 1,040.41
505,707.72 761,225.70 6,460.68 4,807.43
2,822,939.49 4,249,280.80 36,064.55 26,835.82
444,706.58 669,402.63 5,681.36 4,227.53
132,726.35 250,517.53 2,978.31 2,216.18
- - 8,976.08 6,679.15

3,682.68 31,216.87 303.71 225.99


196,675.00
77,235,698
INGENIERIA

I&C Procesos Mecanica PCI Tuberias AS BUILT

499.86 256.06 219.46 - 1,153.04 28.74


499.86 256.06 219.46 - 1,153.04 28.74
1,311.96 672.08 576.00 - 3,026.33 75.43
851.39 436.14 373.79 - 1,963.92 48.95
- - - - - -
1,728.37 885.39 758.82 - 3,986.87 99.38
241.17 123.54 105.88 - 556.31 13.87
6,102.44 3,126.10 2,679.20 - 14,076.65 350.87
236.44 121.12 103.81 - 545.40 13.59

2,271.26 1,163.50 997.17 - 5,239.17 130.59


554.36 283.98 243.38 - 1,278.76 31.87
2,283.10 1,169.56 1,002.37 - 5,266.49 131.27
2,283.10 1,169.56 1,002.37 - 5,266.49 131.27
2,283.10 1,169.56 1,002.37 - 5,266.49 131.27
247.58 126.83 108.70 - 571.09 14.24
263.72 135.10 115.79 - 608.34 15.16
936.49 479.74 411.16 - 2,160.23 53.85
165.77 84.92 72.78 - 382.39 9.53

9,987.00 5,116.03 4,384.67 - 23,037.23 574.22


902.78 462.47 396.35 - 2,082.46 51.91
1,128.47 578.08 495.44 - 2,603.08 64.88
902.78 462.47 396.35 - 2,082.46 51.91
1,410.59 722.60 619.30 - 3,253.85 81.10
1,253.73 642.25 550.44 - 2,892.02 72.09
1,253.73 642.25 550.44 - 2,892.02 72.09
43.45 22.26 19.07 - 100.22 2.50
677.08 346.85 297.27 - 1,561.85 38.93
451.39 231.23 198.18 - 1,041.23 25.95
451.39 231.23 198.18 - 1,041.23 25.95
90.28 46.25 39.64 - 208.25 5.19
90.28 46.25 39.64 - 208.25 5.19
7,560.78 3,873.16 3,319.46 - 17,440.62 434.72
1,049.48 537.62 460.76 - 2,420.86 60.34
1,049.48 537.62 460.76 - 2,420.86 60.34
1,049.48 537.62 460.76 - 2,420.86 60.34
1,790.89 917.42 786.27 - 4,131.08 102.97
3,019.80 1,546.95 1,325.80 - 6,965.83 173.63
177.17 90.76 77.78 - 408.68 10.19
1,241.32 635.89 544.99 - 2,863.39 71.37
56.42 28.90 24.77 - 130.15 3.24
56.42 28.90 24.77 - 130.15 3.24
1,354.17 693.70 594.53 - 3,123.69 77.86
11,497.49 5,889.81 5,047.83 - 26,521.52 661.07
1,616.90 828.29 709.88 - 3,729.75 92.97

17,501.51 8,965.49 7,683.82 - 40,371.14 1,006.28


95.62 48.98 41.98 - 220.56 5.50
405.41 207.68 177.99 - 935.16 23.31
4,409.89 2,259.05 1,936.11 - 10,172.40 253.56
597.32 305.99 262.24 - 1,377.84 34.34
597.32 305.99 262.24 - 1,377.84 34.34
1,516.39 776.80 665.75 - 3,497.90 87.19
597.32 305.99 262.24 - 1,377.84 34.34
597.32 305.99 262.24 - 1,377.84 34.34

13,795.40 7,066.96 6,056.70 - 31,822.16 793.19


863.89 442.55 379.28 - 1,992.76 49.67
995.81 510.12 437.20 - 2,297.05 57.26
1,217.95 623.92 534.73 - 2,809.47 70.03
591.23 302.87 259.57 - 1,363.81 33.99
492.69 252.39 216.31 - 1,136.51 28.33
492.69 252.39 216.31 - 1,136.51 28.33
863.89 442.55 379.28 - 1,992.76 49.67
118.25 60.57 51.91 - 272.76 6.80
78.83 40.38 34.61 - 181.84 4.53
98.54 50.48 43.26 - 227.30 5.67
98.54 50.48 43.26 - 227.30 5.67
11,495.01 5,888.55 5,046.74 - 26,515.82 660.93

2,026.70 1,038.22 889.80 - 4,675.04 116.53


2,026.70 1,038.22 889.80 - 4,675.04 116.53
729.61 373.76 320.33 - 1,683.02 41.95
164.33 84.18 72.15 - 379.06 9.45
547.76 280.60 240.49 - 1,263.53 31.49
547.76 280.60 240.49 - 1,263.53 31.49
821.64 420.90 360.73 - 1,895.29 47.24
492.98 252.54 216.44 - 1,137.17 28.34
766.86 392.84 336.68 - 1,768.94 44.09
208.15 106.63 91.38 - 480.14 11.97

14,526.01 7,441.23 6,377.47 - 33,507.49 835.20


108.05 55.35 47.44 - 249.24 6.21
6,615.98 3,389.16 2,904.66 - - 380.40
6,615.98 3,389.16 2,904.66 - - 380.40
5,004.60 2,563.70 2,197.21 - - 287.75
5,004.60 2,563.70 2,197.21 - - 287.75

174.06 89.16 76.42 - - 10.01


213.32 109.28 93.66 - - 12.27
5,509.61 2,822.41 2,418.93 - - 316.79
430.96 220.77 189.21 - - 24.78
559.07 286.39 245.45 - - 32.14

174.06 89.16 76.42 - - 10.01


213.32 109.28 93.66 - - 12.27
5,509.61 2,822.41 2,418.93 - - 316.79
430.96 220.77 189.21 - - 24.78
559.07 286.39 245.45 - - 32.14

174.06 89.16 76.42 - - 10.01


213.32 109.28 93.66 - - 12.27
5,509.61 2,822.41 2,418.93 - - 316.79
430.96 220.77 189.21 - - 24.78
559.07 286.39 245.45 - - 32.14

3,149.19 1,613.24 1,382.61 - - 181.07


2,072.89 1,061.88 910.08 - - 119.19
2,072.89 1,061.88 910.08 - - 119.19
2,317.06 1,186.96 1,017.27 - - 133.22
2,317.06 1,186.96 1,017.27 - - 133.22
2,317.06 1,186.96 1,017.27 - - 133.22
2,317.06 1,186.96 1,017.27 - - 133.22
8,440.94 4,324.04 3,705.89 - - 485.33
8,440.94 4,324.04 3,705.89 - - 485.33
8,887.07 4,552.58 3,901.76 - - 510.98
8,887.07 4,552.58 3,901.76 - - 510.98

3,916.88 2,006.50 1,719.66 - 9,035.16 225.21


16,850.64 8,632.07 7,398.06 - 38,869.75 968.86
1,183.58 606.31 519.64 - 2,730.19 68.05

365.85 187.41 160.62 - - 21.04


365.85 187.41 160.62 - - 21.04
365.85 187.41 160.62 - - 21.04
365.85 187.41 160.62 - - 21.04
365.85 187.41 160.62 - - 21.04
365.85 187.41 160.62 - - 21.04
365.85 187.41 160.62 - - 21.04
365.85 187.41 160.62 - - 21.04
365.85 187.41 160.62 - - 21.04
2,012.18 1,030.78 883.42 - - 115.69
2,012.18 1,030.78 883.42 - - 115.69

763.85 391.30 335.36 - 1,761.99 43.92


763.85 391.30 335.36 - 1,761.99 43.92
331.00 169.56 145.32 - 763.53 19.03
212.18 108.69 93.16 - 489.44 12.20

11,807.26 6,048.50 5,183.83 - 27,236.08 678.88


243.45 124.71 106.88 - 561.57 14.00
608.62 311.78 267.21 - 1,403.92 34.99
608.62 311.78 267.21 - 1,403.92 34.99
608.62 311.78 267.21 - 1,403.92 34.99
730.35 374.13 320.65 - 1,684.71 41.99
1,217.24 623.56 534.42 - 2,807.84 69.99
852.07 436.49 374.09 - 1,965.49 48.99
608.62 311.78 267.21 - 1,403.92 34.99
121.72 62.36 53.44 - 280.78 7.00
608.62 311.78 267.21 - 1,403.92 34.99
243.45 124.71 106.88 - 561.57 14.00
243.45 124.71 106.88 - 561.57 14.00

2,356.02 1,206.92 1,034.38 - 5,434.69 135.46


2,356.02 1,206.92 1,034.38 - 5,434.69 135.46
7.79 3.99 3.42 - 17.97 0.45
7.79 3.99 3.42 - 17.97 0.45
7.79 3.99 3.42 - 17.97 0.45
7.79 3.99 3.42 - 17.97 0.45
1,185.63 607.36 520.54 - 2,734.92 68.17

735.55 376.80 322.93 - 1,696.71 42.29


315.24 161.49 138.40 - 727.16 18.13

2,199.17 1,126.57 965.52 - 5,072.88 126.45


2,199.17 1,126.57 965.52 - 5,072.88 126.45
567.53 290.73 249.17 - 1,309.13 32.63
652.66 334.34 286.54 - 1,505.50 37.53

6,520.48 3,340.24 2,862.74 - 15,040.95 374.91


238.55 122.20 104.73 - 550.28 13.72
159.04 81.47 69.82 - 366.85 9.14
318.07 162.94 139.65 - 733.70 18.29
238.55 122.20 104.73 - 550.28 13.72
477.11 244.41 209.47 - 1,100.56 27.43

8,592.44 4,401.64 3,772.40 - 19,820.38 494.04


17,184.88 8,803.29 7,544.81 - 39,640.75 988.08
3,436.98 1,760.66 1,508.96 - 7,928.15 197.62
5,155.46 2,640.99 2,263.44 - 11,892.23 296.42

4,636.12 2,374.94 2,035.43 - 10,694.24 266.56


358.55 183.68 157.42 - 827.09 20.62

215.46 110.37 94.60 - 497.01 12.39


215.46 110.37 94.60 - 497.01 12.39
10,108.69 5,178.37 4,438.09 - 23,317.95 581.22
7,988.98 4,092.51 3,507.46 - 18,428.37 459.34
131.55 67.39 57.76 - 303.46 7.56
131.55 67.39 57.76 - 303.46 7.56
106.91 54.77 46.94 - 246.62 6.15
106.91 54.77 46.94 - 246.62 6.15
1,935.89 991.70 849.93 - 4,465.55 111.31
1,935.89 991.70 849.93 - 4,465.55 111.31
1,935.89 991.70 849.93 - 4,465.55 111.31
10,085.36 5,166.42 4,427.85 - 23,264.14 579.88
23,637.71 12,108.88 10,377.84 - 54,525.66 1,359.10

15.77 8.08 6.92 - 36.38 0.91


15.77 8.08 6.92 - 36.38 0.91
231.86 118.77 101.80 - 534.84 13.33
4,980.09 2,551.15 2,186.45 - 11,487.68 286.34
27.70 14.19 12.16 - 63.89 1.59
27.70 14.19 12.16 - 63.89 1.59
55.39 28.38 24.32 - 127.78 3.18
22,932.48 11,747.61 10,068.22 - 52,898.88 1,318.55
22,932.48 11,747.61 10,068.22 - 52,898.88 1,318.55

4,721.99 2,418.93 2,073.13 - 10,892.32 271.50


4,721.99 2,418.93 2,073.13 - 10,892.32 271.50
4,721.99 2,418.93 2,073.13 - 10,892.32 271.50
4,721.99 2,418.93 2,073.13 - 10,892.32 271.50
1,574.00 806.31 691.04 - 3,630.77 90.50
1,574.00 806.31 691.04 - 3,630.77 90.50
1,574.00 806.31 691.04 - 3,630.77 90.50
1,574.00 806.31 691.04 - 3,630.77 90.50
1,108.46 567.83 486.66 - 2,556.91 63.73
1,108.46 567.83 486.66 - 2,556.91 63.73
1,108.46 567.83 486.66 - 2,556.91 63.73
1,108.46 567.83 486.66 - 2,556.91 63.73
525.74 269.32 230.82 - 1,212.73 30.23
525.74 269.32 230.82 - 1,212.73 30.23
525.74 269.32 230.82 - 1,212.73 30.23
1,617.65 828.67 710.21 - 3,731.48 93.01
1,617.65 828.67 710.21 - 3,731.48 93.01
1,617.65 828.67 710.21 - 3,731.48 93.01
525.74 269.32 230.82 - 1,212.73 30.23
525.74 269.32 230.82 - 1,212.73 30.23
525.74 269.32 230.82 - 1,212.73 30.23
6,893.41 3,531.29 3,026.47 - 15,901.20 396.35
6,893.41 3,531.29 3,026.47 - 15,901.20 396.35
6,893.41 3,531.29 3,026.47 - 15,901.20 396.35
76.95 39.42 33.78 - 177.51 4.42
76.95 39.42 33.78 - 177.51 4.42
76.95 39.42 33.78 - 177.51 4.42

7,317.03 3,748.29 3,212.45 - 16,878.37 420.71

- 13,976.59 11,978.55 - 62,935.85 1,568.73


- 3,397.88 2,912.13 - 15,300.47 381.38
- 12,634.86 10,828.63 - 56,894.12 1,418.13
- 2,799.70 2,399.47 - 12,606.92 314.24
- 317.94 272.49 - 1,431.67 35.69
- 317.94 272.49 - 1,431.67 35.69
- 317.94 272.49 - 1,431.67 35.69
- 317.94 272.49 - 1,431.67 35.69
- 317.94 272.49 - 1,431.67 35.69
- 3,420.27 2,931.32 - 15,401.28 383.89
- 6,279.34 5,381.67 - 28,275.55 704.79
- 3,394.02 2,908.83 - 15,283.12 380.94
- 2,567.38 2,200.35 - 11,560.76 288.16
- 2,416.35 2,070.92 - 10,880.72 271.21

1,639.63 839.93 719.86 1,106.62 3,782.16 94.27


10,812.43 5,538.88 4,747.06 7,297.53 24,941.29 621.68
1,061.61 543.83 466.08 716.50 2,448.83 61.04
1,171.90 600.33 514.51 790.94 2,703.24 67.38
9,792.74 5,016.52 4,299.38 6,609.31 22,589.13 563.05
7,527.01 3,855.86 3,304.64 5,080.13 17,362.73 432.78
7,527.01 3,855.86 3,304.64 5,080.13 17,362.73 432.78
7,527.01 3,855.86 3,304.64 5,080.13 17,362.73 432.78
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
1,041.27 533.41 457.16 702.78 2,401.93 59.87
1,041.27 533.41 457.16 702.78 2,401.93 59.87
1,041.27 533.41 457.16 702.78 2,401.93 59.87
1,041.27 533.41 457.16 702.78 2,401.93 59.87
1,041.27 533.41 457.16 702.78 2,401.93 59.87
1,041.27 533.41 457.16 702.78 2,401.93 59.87
1,041.27 533.41 457.16 702.78 2,401.93 59.87
1,041.27 533.41 457.16 702.78 2,401.93 59.87
1,041.27 533.41 457.16 702.78 2,401.93 59.87
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
273.93 140.33 120.27 184.88 631.89 15.75
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94
520.64 266.71 228.58 351.39 1,200.97 29.94

- 593.74 508.86 - 2,673.59 66.64


- 10,310.90 8,836.90 - 46,429.46 1,157.29
- 340.23 291.60 - 1,532.06 38.19

- 3,748.29 - - 16,878.37 420.71

- - - - - -
- - - - - -
- - - - - -

830.41 - - 560.46 - 47.75


103.80 - - 70.06 - 5.97
103.80 - - 70.06 - 5.97
1,139.77 - - 769.25 - 65.53
5,266.56 - - 3,554.51 - 302.81
29,398.75 - - 19,841.81 - 1,690.34
4,631.28 - - 3,125.74 - 266.28
2,427.83 - - 1,638.59 - 139.59
7,317.03 4,938.41 420.71

247.58 126.83 108.70 - 571.09 14.24


GESTION

Movilización e Instalación de Servicios Generales por Gestión y Capacitacion y Sup.


Campamento/Obrador Administración O&M

733.93 2,671.72 964.02


733.93 2,671.72 964.02
1,926.32 7,012.33 2,530.22
1,250.08 4,550.62 1,641.98
- - -
2,537.73 9,238.02 3,333.31
354.10 1,289.03 465.11
8,960.08 32,617.13 11,769.08
347.16 1,263.76 456.00

3,334.84 12,139.74 4,380.32


813.95 2,963.02 1,069.13
3,352.23 12,203.02 4,403.16
3,352.23 12,203.02 4,403.16
3,352.23 12,203.02 4,403.16
363.51 1,323.29 477.48
387.22 1,409.59 508.62
1,375.03 5,005.48 1,806.10
243.40 886.03 319.70

14,663.68 53,379.79 19,260.76


1,325.53 4,825.29 1,741.09
1,656.91 6,031.61 2,176.36
1,325.53 4,825.29 1,741.09
2,071.14 7,539.52 2,720.45
1,840.83 6,701.12 2,417.93
1,840.83 6,701.12 2,417.93
63.79 232.22 83.79
994.15 3,618.97 1,305.81
662.77 2,412.65 870.54
662.77 2,412.65 870.54
132.55 482.53 174.11
132.55 482.53 174.11
11,101.32 40,411.82 14,581.59
1,540.93 5,609.40 2,024.01
1,540.93 5,609.40 2,024.01
1,540.93 5,609.40 2,024.01
2,629.52 9,572.17 3,453.88
4,433.90 16,140.60 5,823.93
260.14 946.96 341.69
1,822.60 6,634.78 2,393.99
82.85 301.58 108.82
82.85 301.58 108.82
1,988.30 7,237.94 2,611.63
16,881.50 61,453.26 22,173.87
2,374.06 8,642.23 3,118.33

25,697.07 93,544.34 33,753.13


140.39 511.06 184.40
595.25 2,166.88 781.86
6,474.94 23,570.55 8,504.84
877.03 3,192.61 1,151.98
877.03 3,192.61 1,151.98
2,226.48 8,105.00 2,924.49
877.03 3,192.61 1,151.98
877.03 3,192.61 1,151.98

20,255.47 73,735.43 26,605.58


1,268.44 4,617.45 1,666.09
1,462.12 5,322.51 1,920.50
1,788.29 6,509.85 2,348.92
868.09 3,160.09 1,140.24
723.41 2,633.41 950.20
723.41 2,633.41 950.20
1,268.44 4,617.45 1,666.09
173.62 632.02 228.05
115.75 421.35 152.03
144.68 526.68 190.04
144.68 526.68 190.04
16,877.87 61,440.04 22,169.10

2,975.76 10,832.59 3,908.67


2,975.76 10,832.59 3,908.67
1,071.27 3,899.73 1,407.12
241.28 878.32 316.92
804.26 2,927.73 1,056.40
804.26 2,927.73 1,056.40
1,206.39 4,391.59 1,584.59
723.83 2,634.95 950.76
1,125.96 4,098.82 1,478.96
305.62 1,112.54 401.43

21,328.22 77,640.52 28,014.64


158.65 577.53 208.39
9,714.09 35,361.93 12,759.47
9,714.09 35,361.93 12,759.47
7,348.14 26,749.22 9,651.79
7,348.14 26,749.22 9,651.79

255.56 930.31 335.68


313.22 1,140.19 411.41
8,089.64 29,448.49 10,625.75
632.77 2,303.45 831.14
820.86 2,988.16 1,078.20

255.56 930.31 335.68


313.22 1,140.19 411.41
8,089.64 29,448.49 10,625.75
632.77 2,303.45 831.14
820.86 2,988.16 1,078.20

255.56 930.31 335.68


313.22 1,140.19 411.41
8,089.64 29,448.49 10,625.75
632.77 2,303.45 831.14
820.86 2,988.16 1,078.20

4,623.89 16,832.22 6,073.48


3,043.58 11,079.47 3,997.75
3,043.58 11,079.47 3,997.75
3,402.08 12,384.50 4,468.64
3,402.08 12,384.50 4,468.64
3,402.08 12,384.50 4,468.64
3,402.08 12,384.50 4,468.64
12,393.64 45,116.22 16,279.06
12,393.64 45,116.22 16,279.06
13,048.69 47,500.78 17,139.47
13,048.69 47,500.78 17,139.47

5,751.07 20,935.46 7,554.04


24,741.41 90,065.46 32,497.87
1,737.82 6,326.15 2,282.63

537.17 1,955.45 705.58


537.17 1,955.45 705.58
537.17 1,955.45 705.58
537.17 1,955.45 705.58
537.17 1,955.45 705.58
537.17 1,955.45 705.58
537.17 1,955.45 705.58
537.17 1,955.45 705.58
537.17 1,955.45 705.58
2,954.44 10,754.98 3,880.67
2,954.44 10,754.98 3,880.67

1,121.54 4,082.71 1,473.15


1,121.54 4,082.71 1,473.15
486.00 1,769.18 638.36
311.54 1,134.09 409.21

17,336.33 63,108.98 22,771.30


357.45 1,301.22 469.51
893.63 3,253.04 1,173.78
893.63 3,253.04 1,173.78
893.63 3,253.04 1,173.78
1,072.35 3,903.65 1,408.53
1,787.25 6,506.08 2,347.56
1,251.08 4,554.26 1,643.29
893.63 3,253.04 1,173.78
178.73 650.61 234.76
893.63 3,253.04 1,173.78
357.45 1,301.22 469.51
357.45 1,301.22 469.51

3,459.29 12,592.76 4,543.78


3,459.29 12,592.76 4,543.78
11.44 41.64 15.03
11.44 41.64 15.03
11.44 41.64 15.03
11.44 41.64 15.03
1,740.84 6,337.12 2,286.59

1,079.99 3,931.46 1,418.57


462.85 1,684.91 607.96

3,228.99 11,754.41 4,241.29


3,228.99 11,754.41 4,241.29
833.29 3,033.40 1,094.53
958.28 3,488.41 1,258.70

9,573.88 34,851.52 12,575.30


350.26 1,275.06 460.07
233.51 850.04 306.71
467.02 1,700.07 613.43
350.26 1,275.06 460.07
700.53 2,550.11 920.14

12,616.08 45,925.98 16,571.24


25,232.17 91,851.96 33,142.48
5,046.43 18,370.39 6,628.50
7,569.65 27,555.59 9,942.74

6,807.10 24,779.71 8,941.14


526.46 1,916.45 691.50

316.36 1,151.62 415.53


316.36 1,151.62 415.53
14,842.36 54,030.23 19,495.46
11,730.04 42,700.55 15,407.43
193.16 703.15 253.71
193.16 703.15 253.71
156.98 571.44 206.19
156.98 571.44 206.19
2,842.42 10,347.18 3,733.52
2,842.42 10,347.18 3,733.52
2,842.42 10,347.18 3,733.52
14,808.11 53,905.56 19,450.47
34,706.72 126,341.91 45,587.32

23.15 84.29 30.41


23.15 84.29 30.41
340.44 1,239.28 447.16
7,312.15 26,618.22 9,604.52
40.67 148.04 53.42
40.67 148.04 53.42
81.33 296.08 106.83
33,671.24 122,572.48 44,227.21
33,671.24 122,572.48 44,227.21

6,933.19 25,238.69 9,106.75


6,933.19 25,238.69 9,106.75
6,933.19 25,238.69 9,106.75
6,933.19 25,238.69 9,106.75
2,311.06 8,412.90 3,035.58
2,311.06 8,412.90 3,035.58
2,311.06 8,412.90 3,035.58
2,311.06 8,412.90 3,035.58
1,627.53 5,924.65 2,137.76
1,627.53 5,924.65 2,137.76
1,627.53 5,924.65 2,137.76
1,627.53 5,924.65 2,137.76
771.93 2,810.03 1,013.93
771.93 2,810.03 1,013.93
771.93 2,810.03 1,013.93
2,375.17 8,646.25 3,119.78
2,375.17 8,646.25 3,119.78
2,375.17 8,646.25 3,119.78
771.93 2,810.03 1,013.93
771.93 2,810.03 1,013.93
771.93 2,810.03 1,013.93
10,121.44 36,844.81 13,294.53
10,121.44 36,844.81 13,294.53
10,121.44 36,844.81 13,294.53
112.99 411.30 148.41
112.99 411.30 148.41
112.99 411.30 148.41

10,743.43 39,109.02 14,111.51

40,059.98 145,829.24 52,618.83


9,739.07 35,452.86 12,792.28
36,214.29 131,829.89 47,567.51
8,024.57 29,211.62 10,540.28
911.29 3,317.34 1,196.98
911.29 3,317.34 1,196.98
911.29 3,317.34 1,196.98
911.29 3,317.34 1,196.98
911.29 3,317.34 1,196.98
9,803.24 35,686.45 12,876.56
17,997.98 65,517.55 23,640.37
9,728.02 35,412.65 12,777.77
7,358.67 26,787.55 9,665.62
6,925.80 25,211.81 9,097.05

2,407.43 8,763.69 3,162.16


15,875.65 57,791.70 20,852.69
1,558.73 5,674.21 2,047.40
1,720.67 6,263.70 2,260.10
14,378.45 52,341.48 18,886.11
11,051.74 40,231.34 14,516.47
11,051.74 40,231.34 14,516.47
11,051.74 40,231.34 14,516.47
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
1,528.88 5,565.54 2,008.18
1,528.88 5,565.54 2,008.18
1,528.88 5,565.54 2,008.18
1,528.88 5,565.54 2,008.18
1,528.88 5,565.54 2,008.18
1,528.88 5,565.54 2,008.18
1,528.88 5,565.54 2,008.18
1,528.88 5,565.54 2,008.18
1,528.88 5,565.54 2,008.18
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
402.21 1,464.15 528.30
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09
764.44 2,782.77 1,004.09

1,701.80 6,195.00 2,235.31


29,553.32 107,582.13 38,818.32
975.19 3,549.94 1,280.91

10,743.43 39,109.02 14,111.51

3,760.20 13,688.16 4,939.03


3,760.20 13,688.16 4,939.03
3,223.03 11,732.71 4,233.45

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

363.51 1,323.29 477.48


39,109.02
CAMPAMENTO

Seguros Obtencion Transporte Construccion


de IPC Repuestos Repuestos Campamento

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

1,552.11 446.38 204.58 - -


1,552.11 446.38 204.58 - -
4,073.75 1,171.59 536.96 - -
2,643.64 760.30 348.46 - -
- - - - -
5,366.74 1,543.45 707.39 - -
748.85 215.37 98.71 - -
18,948.62 5,449.53 2,497.62 - -
734.17 211.14 96.77 - -

7,052.47 2,028.25 929.59 - -


1,721.34 495.05 226.89 - -
7,089.24 2,038.83 934.43 - -
7,089.24 2,038.83 934.43 - -
7,089.24 2,038.83 934.43 - -
768.75 221.09 101.33 - -
818.89 235.51 107.94 - -
2,907.89 836.29 383.29 - -
514.73 148.03 67.85 - -

31,010.50 8,918.46 4,087.50 - -


2,803.21 806.19 369.49 - -
3,504.01 1,007.74 461.86 - -
2,803.21 806.19 369.49 - -
4,380.01 1,259.67 577.33 - -
3,892.96 1,119.59 513.13 - -
3,892.96 1,119.59 513.13 - -
134.90 38.80 17.78 - -
2,102.41 604.64 277.12 - -
1,401.60 403.09 184.75 - -
1,401.60 403.09 184.75 - -
280.32 80.62 36.95 - -
280.32 80.62 36.95 - -
23,476.88 6,751.83 3,094.49 - -
3,258.73 937.19 429.53 - -
3,258.73 937.19 429.53 - -
3,258.73 937.19 429.53 - -
5,560.87 1,599.28 732.98 - -
9,376.73 2,696.70 1,235.95 - -
550.13 158.21 72.51 - -
3,854.41 1,108.51 508.05 - -
175.20 50.39 23.09 - -
175.20 50.39 23.09 - -
4,204.81 1,209.28 554.24 - -
35,700.71 10,267.34 4,705.72 - -
5,020.63 1,443.91 661.77 - -

27,171.87 15,628.98 1,228.30 - -


148.45 85.38 6.71 - -
629.41 362.03 28.45 - -
6,846.55 3,938.06 309.50 - -
927.36 533.41 41.92 - -
927.36 533.41 41.92 - -
2,354.26 1,354.15 106.42 - -
927.36 533.41 41.92 - -
927.36 533.41 41.92 - -

21,417.96 12,319.39 968.20 - -


1,341.23 771.46 60.63 - -
1,546.03 889.26 69.89 - -
1,890.92 1,087.64 85.48 - -
917.91 527.97 41.49 - -
764.93 439.98 34.58 - -
764.93 439.98 34.58 - -
1,341.23 771.46 60.63 - -
183.58 105.59 8.30 - -
122.39 70.40 5.53 - -
152.99 88.00 6.92 - -
152.99 88.00 6.92 - -
17,846.52 10,265.13 806.75 - -

3,146.55 1,809.86 142.24 - -


3,146.55 1,809.86 142.24 - -
1,132.76 651.55 51.21 - -
255.13 146.75 11.53 - -
850.42 489.15 38.44 - -
850.42 489.15 38.44 - -
1,275.63 733.73 57.66 - -
765.38 440.24 34.60 - -
1,190.58 684.81 53.82 - -
323.16 185.88 14.61 - -

86,987.35 12,971.84 5,945.24 - -


647.05 96.49 44.22 - -
15,407.40 5,908.12 2,707.80 - -
15,407.40 5,908.12 2,707.80 - -
11,654.79 4,469.14 2,048.29 - -
11,654.79 4,469.14 2,048.29 - -

405.34 155.43 71.24 - -


496.79 190.50 87.31 - -
12,830.87 4,920.12 2,254.99 - -
1,003.63 384.85 176.38 - -
1,301.96 499.25 228.82 - -

405.34 155.43 71.24 - -


496.79 190.50 87.31 - -
12,830.87 4,920.12 2,254.99 - -
1,003.63 384.85 176.38 - -
1,301.96 499.25 228.82 - -

405.34 155.43 71.24 - -


496.79 190.50 87.31 - -
12,830.87 4,920.12 2,254.99 - -
1,003.63 384.85 176.38 - -
1,301.96 499.25 228.82 - -

2,694.08 2,812.25 1,288.91 - -


1,773.33 1,851.11 848.40 - -
1,773.33 1,851.11 848.40 - -
1,982.20 2,069.15 948.33 - -
1,982.20 2,069.15 948.33 - -
1,982.20 2,069.15 948.33 - -
1,982.20 2,069.15 948.33 - -
7,221.08 7,537.82 3,454.73 - -
7,221.08 7,537.82 3,454.73 - -
7,602.74 7,936.22 3,637.32 - -
7,602.74 7,936.22 3,637.32 - -

5,212.40 3,497.80 274.90 - -


22,424.02 15,047.74 1,182.62 - -
1,575.05 1,056.95 83.07 - -

146.06 326.71 25.68 - -


146.06 326.71 25.68 - -
146.06 326.71 25.68 - -
146.06 326.71 25.68 - -
146.06 326.71 25.68 - -
146.06 326.71 25.68 - -
146.06 326.71 25.68 - -
146.06 326.71 25.68 - -
146.06 326.71 25.68 - -
803.32 1,796.90 141.22 - -
803.32 1,796.90 141.22 - -

2,079.19 682.12 312.63 - -


2,079.19 682.12 312.63 - -
900.98 295.59 135.47 - -
577.55 189.48 86.84 - -

32,139.28 10,543.97 4,832.50 - -


662.67 217.40 99.64 - -
1,656.66 543.50 249.10 - -
1,656.66 543.50 249.10 - -
1,656.66 543.50 249.10 - -
1,988.00 652.20 298.92 - -
3,313.33 1,087.01 498.20 - -
2,319.33 760.91 348.74 - -
1,656.66 543.50 249.10 - -
331.33 108.70 49.82 - -
1,656.66 543.50 249.10 - -
662.67 217.40 99.64 - -
662.67 217.40 99.64 - -

6,413.07 2,103.94 964.28 - -


6,413.07 2,103.94 964.28 - -
21.21 6.96 3.19 - -
21.21 6.96 3.19 - -
21.21 6.96 3.19 - -
21.21 6.96 3.19 - -
3,227.28 1,058.78 485.26 - -

2,002.16 656.85 301.05 - -


858.07 281.51 129.02 - -

5,986.13 1,963.88 900.08 - -


5,986.13 1,963.88 900.08 - -
1,544.81 506.81 232.28 - -
1,776.53 582.83 267.12 - -

17,748.71 5,822.84 2,668.72 - -


649.34 213.03 97.64 - -
432.90 142.02 65.09 - -
865.79 284.04 130.18 - -
649.34 213.03 97.64 - -
1,298.69 426.06 195.27 - -

23,388.56 7,673.11 3,516.73 - -


46,777.11 15,346.22 7,033.47 - -
9,355.42 3,069.24 1,406.69 - -
14,033.13 4,603.87 2,110.04 - -

12,619.47 4,140.09 1,897.48 - -


975.98 320.19 146.75 - -

107.52 192.41 88.18 - -


107.52 192.41 88.18 - -
5,044.56 9,027.13 4,137.31 - -
3,986.76 7,134.22 3,269.75 - -
65.65 117.48 53.84 - -
65.65 117.48 53.84 - -
53.35 95.47 43.76 - -
53.35 95.47 43.76 - -
966.07 1,728.76 792.32 - -
966.07 1,728.76 792.32 - -
966.07 1,728.76 792.32 - -
5,032.92 9,006.30 4,127.76 - -
11,795.98 21,108.65 9,674.50 - -

156.49 14.08 1.11 - -


156.49 14.08 1.11 - -
2,300.89 207.05 16.27 - -
49,420.44 4,447.25 349.52 - -
274.85 24.73 1.94 - -
274.85 24.73 1.94 - -
549.71 49.47 3.89 - -
227,572.92 20,478.87 1,609.46 - -
227,572.92 20,478.87 1,609.46 - -

2,356.42 4,216.77 331.40 - -


2,356.42 4,216.77 331.40 - -
2,356.42 4,216.77 331.40 - -
2,356.42 4,216.77 331.40 - -
785.47 1,405.59 110.47 - -
785.47 1,405.59 110.47 - -
785.47 1,405.59 110.47 - -
785.47 1,405.59 110.47 - -
553.16 989.86 77.79 - -
553.16 989.86 77.79 - -
553.16 989.86 77.79 - -
553.16 989.86 77.79 - -
262.36 469.49 36.90 - -
262.36 469.49 36.90 - -
262.36 469.49 36.90 - -
807.26 1,444.58 113.53 - -
807.26 1,444.58 113.53 - -
807.26 1,444.58 113.53 - -
262.36 469.49 36.90 - -
262.36 469.49 36.90 - -
262.36 469.49 36.90 - -
3,440.03 6,155.87 483.80 - -
3,440.03 6,155.87 483.80 - -
3,440.03 6,155.87 483.80 - -
38.40 68.72 5.40 - -
38.40 68.72 5.40 - -
38.40 68.72 5.40 - -

29,211.47 6,534.16 513.53 - -

3,890.12 24,364.51 1,914.84 - -


945.74 5,923.31 465.52 - -
3,516.68 22,025.56 1,731.02 - -
779.24 4,880.55 383.57 - -
88.49 554.25 43.56 - -
88.49 554.25 43.56 - -
88.49 554.25 43.56 - -
88.49 554.25 43.56 - -
88.49 554.25 43.56 - -
951.97 5,962.34 468.59 - -
1,747.74 10,946.38 860.29 - -
944.66 5,916.59 464.99 - -
714.58 4,475.55 351.74 - -
672.55 4,212.28 331.05 - -

595.07 1,464.20 115.07 - -


3,924.18 9,655.58 758.84 - -
385.29 948.02 74.51 - -
425.32 1,046.51 82.25 - -
3,554.10 8,744.98 687.28 - -
2,731.80 6,721.67 528.26 - -
2,731.80 6,721.67 528.26 - -
2,731.80 6,721.67 528.26 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
377.91 929.87 73.08 - -
377.91 929.87 73.08 - -
377.91 929.87 73.08 - -
377.91 929.87 73.08 - -
377.91 929.87 73.08 - -
377.91 929.87 73.08 - -
377.91 929.87 73.08 - -
377.91 929.87 73.08 - -
377.91 929.87 73.08 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
99.42 244.62 19.23 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -
188.96 464.93 36.54 - -

- 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 - -

552.53 741.56 58.28 - -


69.07 92.69 7.28 - -
69.07 92.69 7.28 - -
758.38 1,017.82 79.99 - -
3,504.24 4,703.08 369.62 - -
19,561.23 26,253.30 2,063.28 - -
3,081.54 4,135.77 325.03 - -
1,615.42 2,168.07 170.39 - -
335,989.37 118,439.44

768.75 221.09 101.33 - -


ADENDA 4

Seguros de
POC 8 - Dias CM 2 - Dias CM 4 - Segundo construccion
CM 3 - Acceso a la Obra Adenda
Improductivos Improductivos Aguinaldo 4

1,021.89 2,331.50 340.20 147.85 69.59


1,021.89 2,331.50 340.20 147.85 69.59
2,682.10 6,119.35 892.92 388.07 182.66
1,740.54 3,971.13 579.46 251.83 118.54
- - - - -
3,533.40 8,061.62 1,176.33 511.24 240.64
493.03 1,124.88 164.14 71.34 33.58
12,475.53 28,463.55 4,153.31 1,805.05 849.63
483.37 1,102.83 160.92 69.94 32.92

4,643.26 10,593.82 1,545.82 671.82 316.22


1,133.31 2,585.70 377.30 163.98 77.18
4,667.46 10,649.05 1,553.88 675.32 317.87
4,667.46 10,649.05 1,553.88 675.32 317.87
4,667.46 10,649.05 1,553.88 675.32 317.87
506.14 1,154.78 168.50 73.23 34.47
539.15 1,230.09 179.49 78.01 36.72
1,914.52 4,368.07 637.37 277.01 130.39
338.89 773.20 112.82 49.03 23.08

20,416.92 46,582.23 6,797.13 2,954.07 1,390.47


1,845.60 4,210.82 614.43 267.03 125.69
2,307.00 5,263.53 768.04 333.79 157.12
1,845.60 4,210.82 614.43 267.03 125.69
2,883.75 6,579.41 960.05 417.24 196.39
2,563.07 5,847.78 853.29 370.84 174.56
2,563.07 5,847.78 853.29 370.84 174.56
88.82 202.65 29.57 12.85 6.05
1,384.20 3,158.12 460.82 200.28 94.27
922.80 2,105.41 307.22 133.52 62.85
922.80 2,105.41 307.22 133.52 62.85
184.56 421.08 61.44 26.70 12.57
184.56 421.08 61.44 26.70 12.57
15,456.87 35,265.64 5,145.85 2,236.41 1,052.67
2,145.51 4,895.08 714.28 310.43 146.12
2,145.51 4,895.08 714.28 310.43 146.12
2,145.51 4,895.08 714.28 310.43 146.12
3,661.20 8,353.22 1,218.88 529.73 249.34
6,173.52 14,085.20 2,055.27 893.23 420.44
362.20 826.37 120.58 52.41 24.67
2,537.70 5,789.88 844.84 367.17 172.83
115.35 263.18 38.40 16.69 7.86
115.35 263.18 38.40 16.69 7.86
2,768.40 6,316.23 921.65 400.55 188.54
23,504.89 53,627.59 7,825.17 3,400.86 1,600.77
3,305.52 7,541.70 1,100.46 478.27 225.12

35,779.22 81,632.09 11,911.50 5,176.80 2,436.70


195.47 445.98 65.08 28.28 13.31
828.80 1,890.94 275.92 119.92 56.44
9,015.36 20,569.00 3,001.36 1,304.41 613.98
1,221.12 2,786.06 406.53 176.68 83.16
1,221.12 2,786.06 406.53 176.68 83.16
3,100.03 7,072.89 1,032.05 448.54 211.12
1,221.12 2,786.06 406.53 176.68 83.16
1,221.12 2,786.06 406.53 176.68 83.16

28,202.62 64,345.71 9,389.13 4,080.56 1,920.71


1,766.10 4,029.45 587.96 255.53 120.28
2,035.78 4,644.73 677.74 294.55 138.64
2,489.92 5,680.87 828.93 360.26 169.57
1,208.68 2,757.67 402.39 174.88 82.32
1,007.24 2,298.06 335.33 145.73 68.60
1,007.24 2,298.06 335.33 145.73 68.60
1,766.10 4,029.45 587.96 255.53 120.28
241.74 551.53 80.48 34.98 16.46
161.16 367.69 53.65 23.32 10.98
201.45 459.61 67.07 29.15 13.72
201.45 459.61 67.07 29.15 13.72
23,499.83 53,616.06 7,823.49 3,400.13 1,600.43

4,143.29 9,453.13 1,379.37 599.48 282.17


4,143.29 9,453.13 1,379.37 599.48 282.17
1,491.58 3,403.13 496.57 215.81 101.58
335.94 766.47 111.84 48.61 22.88
1,119.81 2,554.90 372.80 162.02 76.26
1,119.81 2,554.90 372.80 162.02 76.26
1,679.71 3,832.35 559.20 243.03 114.39
1,007.83 2,299.41 335.52 145.82 68.64
1,567.73 3,576.86 521.92 226.83 106.77
425.53 970.86 141.67 61.57 28.98

29,696.26 67,753.51 9,886.38 4,296.67 2,022.43


220.90 503.98 73.54 31.96 15.04
13,525.37 30,858.83 4,502.82 1,956.95 921.13
13,525.37 30,858.83 4,502.82 1,956.95 921.13
10,231.15 23,342.89 3,406.12 1,480.32 696.78
10,231.15 23,342.89 3,406.12 1,480.32 696.78

355.83 811.84 118.46 51.48 24.23


436.10 995.00 145.19 63.10 29.70
11,263.58 25,698.42 3,749.83 1,629.70 767.09
881.03 2,010.12 293.31 127.47 60.00
1,142.93 2,607.64 380.50 165.37 77.84

355.83 811.84 118.46 51.48 24.23


436.10 995.00 145.19 63.10 29.70
11,263.58 25,698.42 3,749.83 1,629.70 767.09
881.03 2,010.12 293.31 127.47 60.00
1,142.93 2,607.64 380.50 165.37 77.84

355.83 811.84 118.46 51.48 24.23


436.10 995.00 145.19 63.10 29.70
11,263.58 25,698.42 3,749.83 1,629.70 767.09
881.03 2,010.12 293.31 127.47 60.00
1,142.93 2,607.64 380.50 165.37 77.84

6,438.05 14,688.74 2,143.34 931.50 438.46


4,237.72 9,668.58 1,410.81 613.14 288.61
4,237.72 9,668.58 1,410.81 613.14 288.61
4,736.87 10,807.42 1,576.98 685.37 322.60
4,736.87 10,807.42 1,576.98 685.37 322.60
4,736.87 10,807.42 1,576.98 685.37 322.60
4,736.87 10,807.42 1,576.98 685.37 322.60
17,256.23 39,370.97 5,744.89 2,496.76 1,175.22
17,256.23 39,370.97 5,744.89 2,496.76 1,175.22
18,168.29 41,451.87 6,048.53 2,628.72 1,237.33
18,168.29 41,451.87 6,048.53 2,628.72 1,237.33

8,007.48 18,269.46 2,665.82 1,158.58 545.34


34,448.60 78,596.22 11,468.52 4,984.27 2,346.08
2,419.65 5,520.56 805.54 350.09 164.79

747.93 1,706.44 249.00 108.22 50.94


747.93 1,706.44 249.00 108.22 50.94
747.93 1,706.44 249.00 108.22 50.94
747.93 1,706.44 249.00 108.22 50.94
747.93 1,706.44 249.00 108.22 50.94
747.93 1,706.44 249.00 108.22 50.94
747.93 1,706.44 249.00 108.22 50.94
747.93 1,706.44 249.00 108.22 50.94
747.93 1,706.44 249.00 108.22 50.94
4,113.61 9,385.41 1,369.49 595.19 280.15
4,113.61 9,385.41 1,369.49 595.19 280.15

1,561.57 3,562.81 519.87 225.94 106.35


1,561.57 3,562.81 519.87 225.94 106.35
676.68 1,543.88 225.28 97.91 46.08
433.77 989.67 144.41 62.76 29.54

24,138.18 55,072.47 8,036.00 3,492.49 1,643.90


497.69 1,135.51 165.69 72.01 33.89
1,244.24 2,838.79 414.23 180.03 84.74
1,244.24 2,838.79 414.23 180.03 84.74
1,244.24 2,838.79 414.23 180.03 84.74
1,493.08 3,406.54 497.07 216.03 101.68
2,488.47 5,677.57 828.45 360.05 169.47
1,741.93 3,974.30 579.92 252.04 118.63
1,244.24 2,838.79 414.23 180.03 84.74
248.85 567.76 82.85 36.01 16.95
1,244.24 2,838.79 414.23 180.03 84.74
497.69 1,135.51 165.69 72.01 33.89
497.69 1,135.51 165.69 72.01 33.89

4,816.53 10,989.16 1,603.50 696.89 328.02


4,816.53 10,989.16 1,603.50 696.89 328.02
15.93 36.34 5.30 2.30 1.08
15.93 36.34 5.30 2.30 1.08
15.93 36.34 5.30 2.30 1.08
15.93 36.34 5.30 2.30 1.08
2,423.85 5,530.13 806.94 350.70 165.07

1,503.72 3,430.82 500.61 217.57 102.41


644.45 1,470.35 214.55 93.24 43.89

4,495.88 10,257.57 1,496.75 650.50 306.19


4,495.88 10,257.57 1,496.75 650.50 306.19
1,160.23 2,647.11 386.26 167.87 79.02
1,334.26 3,044.18 444.20 193.05 90.87

13,330.15 30,413.41 4,437.83 1,928.70 907.84


487.69 1,112.69 162.36 70.56 33.21
325.13 741.79 108.24 47.04 22.14
650.25 1,483.58 216.48 94.08 44.28
487.69 1,112.69 162.36 70.56 33.21
975.38 2,225.37 324.72 141.12 66.43

17,565.95 40,077.61 5,848.00 2,541.57 1,196.31


35,131.91 80,155.22 11,696.00 5,083.14 2,392.62
7,026.38 16,031.04 2,339.20 1,016.63 478.52
10,539.57 24,046.57 3,508.80 1,524.94 717.79

9,477.84 21,624.18 3,155.33 1,371.32 645.48


733.01 1,672.40 244.03 106.06 49.92

440.48 1,004.97 146.64 63.73 30.00


440.48 1,004.97 146.64 63.73 30.00
20,665.70 47,149.83 6,879.96 2,990.06 1,407.41
16,332.28 37,262.92 5,437.29 2,363.07 1,112.29
268.94 613.61 89.54 38.91 18.32
268.94 613.61 89.54 38.91 18.32
218.57 498.67 72.76 31.62 14.89
218.57 498.67 72.76 31.62 14.89
3,957.63 9,029.53 1,317.56 572.62 269.53
3,957.63 9,029.53 1,317.56 572.62 269.53
3,957.63 9,029.53 1,317.56 572.62 269.53
20,618.01 47,041.04 6,864.08 2,983.16 1,404.17
48,323.76 110,253.10 16,087.79 6,991.83 3,291.04

32.24 73.55 10.73 4.66 2.20


32.24 73.55 10.73 4.66 2.20
474.00 1,081.46 157.80 68.58 32.28
10,181.04 23,228.56 3,389.44 1,473.07 693.37
56.62 129.19 18.85 8.19 3.86
56.62 129.19 18.85 8.19 3.86
113.24 258.37 37.70 16.39 7.71
46,882.01 106,963.68 15,607.81 6,783.23 3,192.85
46,882.01 106,963.68 15,607.81 6,783.23 3,192.85

9,653.40 22,024.71 3,213.78 1,396.72 657.43


9,653.40 22,024.71 3,213.78 1,396.72 657.43
9,653.40 22,024.71 3,213.78 1,396.72 657.43
9,653.40 22,024.71 3,213.78 1,396.72 657.43
3,217.80 7,341.57 1,071.26 465.57 219.14
3,217.80 7,341.57 1,071.26 465.57 219.14
3,217.80 7,341.57 1,071.26 465.57 219.14
3,217.80 7,341.57 1,071.26 465.57 219.14
2,266.08 5,170.18 754.42 327.87 154.33
2,266.08 5,170.18 754.42 327.87 154.33
2,266.08 5,170.18 754.42 327.87 154.33
2,266.08 5,170.18 754.42 327.87 154.33
1,074.79 2,452.19 357.82 155.51 73.20
1,074.79 2,452.19 357.82 155.51 73.20
1,074.79 2,452.19 357.82 155.51 73.20
3,307.05 7,545.21 1,100.97 478.49 225.22
3,307.05 7,545.21 1,100.97 478.49 225.22
3,307.05 7,545.21 1,100.97 478.49 225.22
1,074.79 2,452.19 357.82 155.51 73.20
1,074.79 2,452.19 357.82 155.51 73.20
1,074.79 2,452.19 357.82 155.51 73.20
14,092.55 32,152.86 4,691.65 2,039.01 959.76
14,092.55 32,152.86 4,691.65 2,039.01 959.76
14,092.55 32,152.86 4,691.65 2,039.01 959.76
157.32 358.92 52.37 22.76 10.71
157.32 358.92 52.37 22.76 10.71
157.32 358.92 52.37 22.76 10.71

14,958.58 34,128.75 4,979.96 2,164.32 1,018.74

55,777.36 127,258.85 18,569.22 8,070.27 3,798.65


13,560.15 30,938.18 4,514.40 1,961.98 923.50
50,422.82 115,042.22 16,786.60 7,295.54 3,433.99
11,172.98 25,491.71 3,719.67 1,616.59 760.92
1,268.83 2,894.90 422.42 183.58 86.41
1,268.83 2,894.90 422.42 183.58 86.41
1,268.83 2,894.90 422.42 183.58 86.41
1,268.83 2,894.90 422.42 183.58 86.41
1,268.83 2,894.90 422.42 183.58 86.41
13,649.50 31,142.02 4,544.15 1,974.91 929.58
25,059.41 57,174.32 8,342.70 3,625.78 1,706.64
13,544.77 30,903.08 4,509.28 1,959.76 922.45
10,245.81 23,376.34 3,411.00 1,482.44 697.78
9,643.12 22,001.26 3,210.35 1,395.24 656.73

3,351.97 7,647.69 1,115.93 484.99 228.28


22,104.40 50,432.31 7,358.93 3,198.23 1,505.40
2,170.29 4,951.64 722.53 314.01 147.81
2,395.76 5,466.06 797.59 346.64 163.16
20,019.78 45,676.14 6,664.92 2,896.61 1,363.42
15,387.84 35,108.14 5,122.87 2,226.43 1,047.97
15,387.84 35,108.14 5,122.87 2,226.43 1,047.97
15,387.84 35,108.14 5,122.87 2,226.43 1,047.97
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
2,128.73 4,856.80 708.69 308.00 144.97
2,128.73 4,856.80 708.69 308.00 144.97
2,128.73 4,856.80 708.69 308.00 144.97
2,128.73 4,856.80 708.69 308.00 144.97
2,128.73 4,856.80 708.69 308.00 144.97
2,128.73 4,856.80 708.69 308.00 144.97
2,128.73 4,856.80 708.69 308.00 144.97
2,128.73 4,856.80 708.69 308.00 144.97
2,128.73 4,856.80 708.69 308.00 144.97
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
560.01 1,277.70 186.44 81.03 38.14
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49
1,064.36 2,428.40 354.34 154.00 72.49

2,369.49 5,406.11 788.84 342.83 161.37


41,148.45 93,882.26 13,699.01 5,953.66 2,802.37
1,357.80 3,097.88 452.03 196.46 92.47

14,958.58 34,128.75 4,979.96 2,164.32 1,018.74

- - - 757.51 356.56
- - - 757.51 356.56
- - - 649.29 305.62

714.42 1,928.96 317.12 245.63 115.62


89.30 241.12 39.64 30.70 14.45
89.30 241.12 39.64 30.70 14.45
980.58 2,647.60 435.27 337.13 158.69
4,530.98 12,233.78 2,011.25 1,557.80 733.25
25,292.65 68,290.87 11,227.13 8,695.90 4,093.14
3,984.43 10,758.08 1,768.64 1,369.89 644.80
2,088.74 5,639.65 927.17 718.13 338.02
339,933.66 1,550,074.01 318,551.49 2,164.32

506.14 1,154.78 168.50 73.23 34.47


COSTO GLOBAL POR EQUIPOS (CON COSTO INCLUYENDO
CM 5 - Campamento INTANGIBLES) CONTRATO SENER-INDOX Ing. Básica

- 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

1.0 Ingeniería 100.00%


101 Realización general de la Ingeniería de Detalle 100.00%
3.0 Procura 100.00%
301 Provision de Cisternas Depósito contendor de GNL de 55m3 (aislado al vacio)
85.71%
305 Provision de Vaporizador móvil 6.46%
310 Provisión de Repuestos para 2 años de operación 2.59%
311 Transporte, Carguío y Descarguío 5.24%

4.2 Precomisionado, Comisionado y Puesta en Marcha 0.00%


421 Precomisionado (con repuestos y/o suministros)
422 Comisionado (con repuestos y/o suministros)
423 Arranque y Puesta en Marcha (con repuestos y/o suministros)

5.1 Servicios Generales por Gestión y Administración 100.00%


501 Gerenciamiento del Proyecto 23.29%
502 Administración del Proyecto (on shore)
502 Administración del Proyecto (offShore) 37.23%
503 Gestión de Compras 17.13%
504 Licencias (OffShore) 7.28%
505 Otros costos (OnShore)
505 Otros costos (OffShore) 15.07%
6.0 Seguros 0.00%
601 Seguros

7.0 Elaboración Planos As Built 100.00%


701 Elaboración del Data Book con Planos As Built 100.00%
TOTAL
ADENDA 3 100.00%
CIST POC 2 Cambio modificaciones a las configuración Cisternas 100.00%
TOTAL
TOTAL CONTRATO SENER-INDOX

INGENIERÍA BÁSICA (CONTRATO M


FISCALIZACIÓN (CONTRATO
COSTO FINAL (INCLUYENDO ING BASICA

COSTO GLOBAL
POR EQUIPOS
(CON
ITEMS INTANGIBLES)
CONTRATO
SENER-INDOX

Cisternas 20 TON 11,921,707


Cisternas Twist Lock 9 TON 1,043,010
Regasificadores Móviles 1,117,320

Planilla de Avance de Certificación N° 013


Cantidad Precio Unitario USD/Unidad

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

IERÍA BÁSICA (CONTRATO MIRA TECNOLOGIA)


FISCALIZACIÓN (CONTRATO BUREAU VERITAS)

Cantidad Precio Unitario USD/Unidad


Cisternas
Twist Lock 9 Regasificador Cisternas 20 TON Cisternas Twist
Cisternas 20 TON es Móviles Lock 9 TON
TON
L (INCLUYENDO ING BASICA Y FISCALIZACION) 29 3 2 438,846.12 371,140.99

COSTO COSTO COSTO GLOBAL


INCLUYENDO INCLUYENDO POR EQUIPOS
Ing. Básica Fiscalización (FINAL)

148,312 656,518 12,726,537


12,976 57,438 1,113,423
13,900 61,530 1,192,750
ario USD/Unidad Precio Total USD/Unidad

Regasificadores Cisternas Twist Regasificadores


Cisternas 20 TON
Móviles Lock 9 TON Móviles

65,092 130,184 0 130,184


0 0 0
0 0 0
10,174,588 1,052,544 0
423,167 0 0 846,333
9,965 288,971 29,894 19,929
26,847 581,120 51,337 53,694
0 0 0
0 0 0
538 15,595 1,613 1,076
941 27,293 2,823 1,882
1,210 35,090 3,630 2,420

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

148,312.38 12,975.51 13,899.96


656,517.73 57,437.28 61,529.44

ario USD/Unidad Precio Total USD/Unidad


Regasificadores Cisternas Twist Regasificadores
Cisternas 20 TON
Móviles Lock 9 TON Móviles

596,374.71 12,726,537.40 1,113,422.97 1,192,749.41


Ingenieria Realización general de la Ingeniería de Detalle
Procura
Provision de Tanques criogénico almacenamiento GNL 83 m3 con Vaporizador Ambiental 7Bar
Tanque criogénico almacenamiento GNL 83 m3 con Vaporizador Ambiental 20Bar
Tanque criogénico almacenamiento GNL 83 m3 con Vaporizador Ambiental 7Bar
Tanque criogénico almacenamiento GNL 20 m3 con Vaporizador Ambiental 20Bar
Bomba criogénica centrífuga con motor ( 20 bar)
Bomba criogénica (20 bar) 1250 Nm3/H
Bomba criogénica (20 bar) 1900 Nm3/H
Bomba criogénica (20 bar) 2500 Nm3/H
Bomba criogénica pistones (250 bar) 1500 Nm3/H
Vaporizador Ambiental 250 Nm3/h, 7 Bar
Vaporizador Ambiental 250 Nm3/h, 20 Bar
Vaporizador Ambiental 625 Nm3/h, 20 Bar
Vaporizador Ambiental 1500 Nm3/h, 20 Bar
Vaporizador Ambiental 2500 Nm3/h, 20 Bar
Vaporizador Ambiental 1500 Nm3/h, 250 Bar
Módulo de Regulación, Odorización y Medición 250 Nm3/h, 4 Bar
Módulo de Regulación, Odorización y Medición 250 Nm3/h, 20 Bar - Cabezas/Mora
Módulo de Regulación, Odorización y Medición 250 Nm3/h, 20 Bar
Módulo de Regulación, Odorización y Medición 625 Nm3/h, 20 Bar
Módulo de Regulación, Odorización y Medición 1500 Nm3/h, 20 Bar
Módulo de Regulación, Odorización y Medición 2500 Nm3/h, 20 Bar
Provision de modulos para GNC Tanque principal de odorizante THT/ Almacenamiento GNC/ dispersador
Tanques de Almacenamiento GNC 15x80 l, 250 Bar
Dispensador de GNC
Provision de Modulos para vaporizadores forzados Intercambiador de calor
Caldera de gas con bomba y depósito de expansión 625 Nm3/h
Caldera de gas con bomba y depósito de expansión 1500 Nm3/h
Provisión de Miscelaneos
Odorización AP Nm3/h
Control/Potencia
Compresores Aire
Mat Electrcicos
Centro de Acopio - Caranavi
Provisión de Sistema de Transmisión de Datos
Provisión de Cañerías y Fittings - Instrumentos y Valvulas
Provisión de Cañerías y Fittings 250 Nm3/h
Provisión de Cañerías y Fittings 626 Nm3/h
Provisión de Cañerías y Fittings 1500 Nm3/h
Provisión de Cañerías y Fittings 2500 Nm3/h
Provisión de Cañerías y Fittings VAP FOR
Provisión de Cañerías y Fittings AP 1500 Nm3/h
Provisión de Instrumentos y Válvulas
Provisión de Cañerías y Fittings 250 Nm3/h
Provisión de Cañerías y Fittings 626 Nm3/h
Provisión de Cañerías y Fittings 1500 Nm3/h
Provisión de Cañerías y Fittings 2500 Nm3/h
Provisión de Cañerías y Fittings VAP FOR
Provisión de Cañerías y Fittings AP 1500 Nm3/h
Provisión de Repuestos para 2 años de operación
Provisión de Repuestos para 2 años de operación - Calderas
Transporte, Carguío y Descarguío
27,842,726
Construcción
Movilización/Desmovilización
Obras Civiles
Montaje Mecánico
Instalación de Cañerías, Accesorios y Soportería
Montaje de Instrumentación
Montaje de Telecomunicaciones
Montaje Eléctrico

Precomisionado (con repuestos y/o suministros)


Comisionado (con repuestos y/o suministros)
Arranque y Puesta en Marcha (con repuestos y/o suministros)

Gerenciamiento del Proyecto


Administración del Proyecto (on shore)
Administración del Proyecto (offShore)
Gestión de Compras
Licencias (OffShore)
Otros costos (OnShore)
Otros costos (OffShore)
Seguros
Elaboración del Data Book con Planos As Built

Cambio modificaciones a las de configuración ESR's


Cambio de norma de fabricacion Tanques ESR's 24 bar
Cambio de norma de fabricacion Tanques ESR's 10 bar
Ingenieria Civil de las 22 ESRs adicionales (OFF SHORE)
Ingenieria Civil de las 22 ESRs adicionales (ON SHORE)
Obra civiles ESR`s adicionales
Obras Nuevas en ESR`s - (On Shore)
Obras Nuevas en ESR`s -(Off Shore)
496,867 Valvulas para Botellones 32
489,017 Generadores Auxiliares 4 ESR´s (San Jul, Guarayos, Tupiza, Chiquitos)
294,364 Trafos 4 ESR´s
60,225 3 ESR´s con trafos - Guarayos - Cabezas - Chiquitos
45,739 1 ESR´s con trafos - San Julian
67,951 1 ESR´s sin trafo - Tupiza
271,662 By pass ESR´s
By pass con montaje (San Jul, Guarayos, Chiquitos)
By pass sin montaje (Huanuni, Robore, Rurrenabaque)
By pass con montaje (Cabezas)
By pass ingeniería (Mora)

Acceso a la Obra - (On Shore)


Acceso a la Obra - (Off Shore)
POC 10
USD Cant PU PT sin imp

520,956 27 19,295 520,956 100.0000%

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

By pass ESR's 271,662.00


Ingeniería Cant. ESR's PU San Julián San Julián
Procesos 44,109.51 8 5,513.69 5,514 5,514
tuberias 19,799.56 8 2,474.95 2,475 2,475
civil 12,360.08 6 2,060.01 2,060 2,060
electricidad - 8 - 0 0
instrumentac 4,510.55 8 563.82 564 564
gestión proye 11,012.61 8 1,376.58 1,377 1,377
Suministro
botellones 71,746.18 6 11,957.70 11,958 11,958
Construcción
modificación 39,000.00 3 13,000.00 13,000 13,000
montaje 18,000.00 4 4,500.00 4,500 4,500
Otros 51,123.51 4 12,780.88 12,781 12,781
TOTAL ESR 54,228 54,228
As. De As. De
San Julian Transporte San Julian Transporte Cabezas
Guarayos Guarayos
996,295 996,295
1 19,295 1 19,295 1
0 0
0 0
0 0 0 0 0 0
1 7,844 178,642 1 7,844 178,642 1
0 0 0 0 0 0
0 0 0 0
1 2,778 57,376 1 2,778 57,376
0 0 0 0 0 0
0 0 0 0 0 0
2 4,789 335,857 2 4,789 335,857 2
0 0 0 0
0 0 0 0 0 0 1
2 10,897 84,264 2 10,897 84,264
0 0 0 0 0 0
0 0 0 0 0 0
2 13,063 78,851 2 13,063 78,851 2
0 0 0 0
0 0 0 0 1
0 0 0 0
1 1,630 28,806 1 1,630 28,806
0 0 0 0
0 0 0 0
0 0 0 0
2 3,497 61,803 2 3,497 61,803 2
1 845 18,136 1 845 18,136 1
0 0 0 0
0 0 0 0
0 0 0 0
1 1,608 4,719 1 1,608 4,719 1
1 1,635 12,896 1 1,635 12,896 1
1 1,558 18,058 1 1,558 18,058 1
1 1,110 8,242 1 1,110 8,242 1
2 1,939 13,404 2 1,939 13,404 2
0 0 0 0
2 326 5,764 2 326 5,764 2
0 0 0 0
0 0 0 0 1
1 1,807 20,957 1 1,807 20,957
0 0 0 0
0 0 0 0
0 0 0 0
1 2,066 68,521 1 2,066 68,521 1
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
1 0 15,952 1 0 15,952 1
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
1 0 15,052 1 0 15,052 1
1 0 166,831 1 0 166,831 1
1 0 112,893 1 0 112,893 1
1 0 6,272 1 0 6,272 1
1 0 3,441 1 0 3,441 1
1 0 2,294 1 0 2,294 1
1 0 51,608 1 0 51,608 1
0 0 0 0
0 0 0 0
0 0 0 0
1 0 8,308 1 0 8,308 1
1 0 14,539 1 0 14,539 1
1 0 18,693 1 0 18,693 1
0 0 0 0
0 0 0 0
1 0 6,202 1 0 6,202 1
1 0 19,054 1 0 19,054 1
1 0 9,885 1 0 9,885 1
1 0 4,547 1 0 4,547 1
1 0 1,926 1 0 1,926 1
1 0 11,322 1 0 11,322 1
1 0 3,985 1 0 3,985 1
1 0 46,217 1 0 46,217 1
1 0 3,275 1 0 3,275 1
0 0 0 0
0 0 0 0
1 0 4,689 1 0 4,689 1
1 0 -8,007 1 0 -8,007 1
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
2 0 31,054 2 0 31,054 2
1 0 122,254 1 0 122,254
0 0 0 0
0 0 1 0 60,225 1
1 0 45,739 0 0
0 0 0 0
0 0 0 0
1 0 54,228 1 0 54,228
0 0 0 0
0 0 0 0 1
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0
1 -14,009 1 0 -14,009 1
57,393 1,831,228 57,393 1,845,713
1,831,228 1,845,713

0 0

As. De Guarayos

San Jose de Chiquitos

PU San Julián PU San Julián San Jose Ch.


1.00 5,514 0.00 5,514 5514
1.00 2,475 0.00 2,475 2475
1.00 2,060 0.00 2,060 2060
#DIV/0! 0 #DIV/0! 0 0
1.00 564 0.00 564 564
1.00 1,377 0.00 1,377 1377

1.00 11,958 0.00 11,958 11958

1.00 13,000 0.00 13,000 13000


1.00 4,500 0.00 4,500 4500
1.00 12,781 0.00 12,781 12781
54,228 54,228 54228
Transporte Cabezas Tupiza Transporte Tupiza

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

IPC ING BASICA 5FISCALIZACION 5 ESR


Tupiza 1,580,700 18.37% 19,665 87,047 19,665
Cabezas 1,553,674 18.05% 19,328 85,559 19,328
As. De Guarayos 1,845,713 21.44% 22,961 101,641 22,961
San Julian 1,831,228 21.28% 22,781 100,844 22,781
San Jose de Chiquitos 1,795,791 20.86% 22,340 98,892 22,340
8,607,105 107,076
0
ING BASICA 5 esr 107,076
FISCALIZACION 5 ESR 473,983 107,076
473,983

Asc. Guarayos Huanuni Roboré Rurrenabaque Cabezas


5,513.69 5,513.69 5,513.69 5,513.69 5,513.69
2,474.95 2,474.95 2,474.95 2,474.95 2,474.95
2,060.01 2,060.01 2,060.01 2,060.01
- - - - -
563.82 563.82 563.82 563.82 563.82
1,376.58 1,376.58 1,376.58 1,376.58 1,376.58

11,957.70 11,957.70 11,957.70 11,957.70

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

ESR52 - ASC. DE GUARAYOS


PROCURA

Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings, Provisión
Equipos Materiales Instrumentos y Varios
Eléctricos Válvulas

52Z02-T-01 DEPOSITO LNG BAJA PRESIÓN 1 178,642 3,100 19,282 2,513

52Z07-P-02 BOMBA CRIOGÉNICA BAJA PRESIÓN 1 57,376 997 6,193 807

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

52Z23-F-01 A/B FILTRO REGULADOR DE PRESION 2 5,868 102 633 83

52PCV-703 A/B VALVULA REGULADORA 2 6,888 120 744 97

52FE-709 A/B MEDIDOR DE VOLUMEN DE GAS 2 7,475 130 807 105

52Z23-T-01 DEPOSITO ODORIZACIÓN BAJA PRESIÓN 1 8,575 149 926 121

52Z18-Z-01 A/B RACK BOTELLONES GNC 2 61,803 1,074 6,671 869

52-Z-19 DISPENSADOR DE GNC 1 18,136 315 1,958 255

52Z28-K-01 A/B COMPRESOR AIRE COMPRIMIDO 2 8,242 143 890 116

52Z29-P-01 BOMBA DE ODORIZACION GN 1 3,671 64 396 52

52Z29-T-01 DEPOSITO ODORIZACIÓN ALTA PRESIÓN 1 9,225 160 996 130

52-Cl-01 ARMARIO Y EQUIPOS DE CONTROL/F&G 1 9,029 157 - 127

52-CB-01 ARMARIO DE POTENCIA 1 9,029 157 - 127

52-Z-31 RACK BOTELLONES GNV 1 - - - -

52-TRF-01 TRANSFORMADOR 1 - - - -

52-GEN-01 GENERADOR ELÉCTRICO AUXILIAR 1 - - - -

AREA DE EDIFICIOS

SALA DE CONTROL 1 - 767 - 621

SALA DE COMPRESORES 1 767 621

REPUESTOS 2 AÑOS 1 15,952 - - -

NOTA: El equipo 52-Z-19 "DISPENSADOR DE GNC" y 52Z18-Z-01 A/B "RACK 864,871


DE BOTELLONES" no fueron instalados en la ESR y fueron entregados a la
GCIL para la EESS-GNV 882,929
882,929 15,338 93,351 12,418
-4 0 0
1,939 3,252 1,935
tot 13,404 89,479 10,484
p/esr 15,342 92,730 12,418

ESR53 - CABEZAS
PROCURA

Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings, Provisión
Equipos Materiales Instrumentos y Varios
Eléctricos Válvulas

53Z01-T-01 DEPOSITO LNG BAJA PRESIÓN 1 178,642 3,649 22,622 2,957

53Z08-P-02 A/B BOMBA CRIOGÉNICA ALTA PRESIÓN 2 335,857 5,333 42,531 4,317

53Z09-EV-01 A CALENTADOR AMBIENTAL BAJA PRESIÓN 1 19,913 407 2,522 330

53Z17-EV-01 A/B EVAPORADOR AMBIENTAL ALTA PRESIÓN 2 78,851 1,612 9,985 1,305

53Z23-F-01 A/B FILTRO REGULADOR DE PRESION 2 5,200 106 658 86

53PCV-703 A/B VALVULA REGULADORA 2 6,104 125 773 101

53FE-709 A/B MEDIDOR DE VOLUMEN DE GAS 2 6,624 135 839 110

53Z18-Z-01 A/B RACK BOTELLONES GNC 2 61,803 1,264 7,826 1,023

53-Z-19 DISPENSADOR DE GNC 1 18,136 371 2,297 300

53Z28-K-01 A/B COMPRESOR AIRE COMPRIMIDO 2 8,242 169 1,044 136

53Z29-P-01 BOMBA DE ODORIZACION GN 1 3,671 75 465 61

53Z29-T-01 DEPOSITO ODORIZACIÓN ALTA PRESIÓN 1 9,225 189 1,168 153

53-Cl-01 ARMARIO Y EQUIPOS DE CONTROL/F&G 1 9,029 185 - 149

53-CB-01 ARMARIO DE POTENCIA 1 9,029 185 - 149

53-TRF-01 TRANSFORMADOR 1 - - - -

AREA DE EDIFICIOS

SALA DE CONTROL 1 - 767 - 621

SALA DE COMPRESORES 1 767 621

REPUESTOS 2 AÑOS 1 15,952 - - -

NOTA: El equipo 52-Z-19 "DISPENSADOR DE GNC" no fue instalado en la 732,267


ESR y fue entregado a la GCIL para la EESS-GNV
750,325
750,325 15,338 92,730 12,418
-4 0 0
1,939 3,252 1,935
tot 13,404 89,479 10,484
p/esr 15,342 92,730 12,418
ESR71 - SAN JOSE DE CHIQUITOS
PROCURA

Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings,
Equipos Materiales Instrumentos y Provisión Varios
Eléctricos Válvulas

71Z02-T-01 DEPOSITO LNG BAJA PRESIÓN 1 178,642 3,281 20,272 2,656

71Z07-P-01 BOMBA CRIOGÉNICA BAJA PRESIÓN 1 57,376 1,054 6,511 853

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

71Z23-F-01 A/B FILTRO REGULADOR DE PRESION 2 5,200 96 590 77

71PCV-703 A/B VALVULA REGULADORA 2 6,104 112 693 91

71FE-709 A/B MEDIDOR DE VOLUMEN DE GAS 2 6,624 122 752 98

71Z23-T-01 DEPOSITO ODORIZACIÓN BAJA PRESIÓN 1 7,599 140 862 113

71Z18-Z-01 A/B RACK BOTELLONES GNC 2 61,803 1,135 7,013 919

71-Z-19 DISPENSADOR DE GNC 1 18,136 333 2,058 270

71Z28-K-01 A/B COMPRESOR AIRE COMPRIMIDO 2 8,242 151 935 123

71Z29-P-01 BOMBA DE ODORIZACION GN 1 3,671 67 417 55

71Z29-T-01 DEPOSITO ODORIZACIÓN ALTA PRESIÓN 1 9,225 169 1,047 137

71-Cl-01 ARMARIO Y EQUIPOS DE CONTROL/F&G 1 9,029 166 - 134

71-CB-01 ARMARIO DE POTENCIA 1 9,029 166 - 134

71-Z-31 RACK BOTELLONES GNV 1 - - - -

71-TRF-01 TRANSFORMADOR 1 - - -

71-GEN-01 GENERADOR ELÉCTRICO AUXILIAR 1 - - - -

AREA DE EDIFICIOS

SALA DE CONTROL 1 - 767 - 621

SALA DE COMPRESORES 1 767 621

REPUESTOS 2 AÑOS 1 15,952 - - -


NOTA: El equipo 71-Z-19 "DISPENSADOR DE GNC" y 71Z18-Z-01 A/B
817,155
"RACK DE BOTELLONES" no fueron instalados en la ESR y fueron
entregados a la GCIL para la EESS-GNV 835,213
835,213 15,341 92,730 12,418
-1 0 0
1,939 3,873 1,935
tot 13,404 89,479 10,484
p/esr 15,342 93,351 12,418

ESR72 - SAN JULIAN


PROCURA

Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings, Provisión
Equipos Materiales Instrumentos y Varios
Eléctricos Válvulas

72Z02-T-01 DEPOSITO LNG BAJA PRESIÓN 1 178,642 3,100 19,282 2,513

72Z07-P-02 BOMBA CRIOGÉNICA BAJA PRESIÓN 1 57,376 997 6,193 807

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

72Z23-F-01 A/B FILTRO REGULADOR DE PRESION 2 5,868 102 633 83

72PCV-703 A/B VALVULA REGULADORA 2 6,888 120 744 97

72FE-709 A/B MEDIDOR DE VOLUMEN DE GAS 2 7,475 130 807 105

72Z23-T-01 DEPOSITO ODORIZACIÓN BAJA PRESIÓN 1 8,575 149 926 121

72Z18-Z-01 A/B RACK BOTELLONES GNC 2 61,803 1,074 6,671 869

72-Z-19 DISPENSADOR DE GNC 1 18,136 315 1,958 255

72Z28-K-01 A/B COMPRESOR AIRE COMPRIMIDO 2 8,242 143 890 116

72Z29-P-01 BOMBA DE ODORIZACION GN 1 3,671 64 396 52

72Z29-T-01 DEPOSITO ODORIZACIÓN ALTA PRESIÓN 1 9,225 160 996 130

72-Cl-01 ARMARIO Y EQUIPOS DE CONTROL/F&G 1 9,029 157 - 127

72-CB-01 ARMARIO DE POTENCIA 1 9,029 157 - 127

72-Z-31 RACK BOTELLONES GNV 1 - - - -

72-TRF-01 TRANSFORMADOR 1 - - - -

72-GEN-01 GENERADOR ELÉCTRICO AUXILIAR 1 - - - -

AREA DE EDIFICIOS

SALA DE CONTROL 1 - 767 - 621

SALA DE COMPRESORES 1 767 621

REPUESTOS 2 AÑOS 1 15,952 - - -


NOTA: El equipo 72-Z-19 "DISPENSADOR DE GNC" y 72Z18-Z-01 A/B
864,871
"RACK DE BOTELLONES" no fueron instalados en la ESR y fueron
entregados a la GCIL para la EESS-GNV 882,929
882,929 15,338 93,351 12,418
-4 0 0
1,939 2,938 1,772
tot 13,404 33,636 7,601
p/esr 15,342 36,574 9,373
ESR75 - TUPIZA
PROCURA

Provisión Cañerías,
TAG DESCRICPION CANT Provisión Fittings, Provisión
Equipos Materiales Instrumentos y Varios
Eléctricos Válvulas

75Z01-T-01 DEPOSITO LNG BAJA PRESIÓN 1 178,642 3,531 8,625 2,159

75Z26-P-01 A/B BOMBA CRIOGÉNICA BAJA PRESIÓN A/B 1 165,147 1,733 7,974 1,059

75Z05-T-01 DEPOSITO LNG ALTA PRESIÓN 1 235,806 4,665 11,385 2,850

75Z11-EV-01 A/B EVAPORADOR AMBIENTAL BAJA PRESIÓN 2 134,614 2,663 6,499 1,627

75Z24-F-01 A/B FILTRO REGULADOR DE PRESION 2 7,138 141 345 86

75PCV-703 A/B VALVULA REGULADORA 2 8,379 166 405 101

75FE-709 A/B MEDIDOR DE VOLUMEN DE GAS 2 9,093 180 439 110

75Z24-T-01 DEPOSITO ODORIZACIÓN BAJA PRESIÓN 1 10,431 206 504 126

75Z28-K-01 A/B COMPRESOR AIRE COMPRIMIDO 2 8,242 163 398 100

75-Cl-01 ARMARIO Y EQUIPOS DE CONTROL/F&G 1 9,029 179 - 109

75-CB-01 ARMARIO DE POTENCIA 1 9,029 179 - 109

75-TRF-01 TRANSFORMADOR 1 - - - -

75-GEN-01 GENERADOR ELÉCTRICO AUXILIAR 1 - - - -

AREA DE EDIFICIOS

SALA DE CONTROL 1 - 767 - 469

SALA DE COMPRESORES 1 767 469

REPUESTOS 2 AÑOS 1 15,952 - - -

757,492
775,550
775,550 15,339 36,574 9,373
-3 0 0
RESUMEN PROYECTO

Activo Cantidad IPC USDParticipación


Fiscalización USD**
Planta GNL 1 103,080,587
### 5,676,554
ESRs fijas 5 8,607,105
### 473,983
ESRS moviles 2 1,117,320
### 61,530
Cisternas 9 Ton Twist Lock 3 1,043,010
### 57,438
Cisternas 20 Ton 29 11,921,707
### 656,518
Equipos para 22 ERS* 22 27,556,694
### 1,517,524
Total 153,326,424
### 8,443,546

(*) Equipos para montaje de 22 ESRs


TO

Ing. Básica USD Total USD


1,282,376 110,039,517
107,076 9,188,164
13,900 1,192,750
12,976 1,113,423
148,312 12,726,537
341,560 29,415,778
1,906,200 163,676,170