Anda di halaman 1dari 13

S PARA

INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NESAUMENTO
DE /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar

Preliminary works
BLOQUE
OC.1
MPE-3”.
OC.1.1 Provitional Facilities - 1.00
(PAQUETE IV
OC.1.2 Surveying and levelling - 1.00
BLOQUE
Drainings Wet Diluted extra Heavy Oil, Contaminet and Fire Water MPE-3)
OC.2
(UNDERGROUND PIPING) -
Supply and installation of frameworks and cap of melted iron for manholes
OC.2.1
3.00 10.00
OC.2.2 Supply and installation of cilinders for manholes - 14.52
OC.2.3 Supply and installation of cones for manholes 3.00 10.00
Supply, preparation and placement of f'c = 210 kg/cm² concrete at 28 days
OC.2.4
for catch basins. Includes formwork. 15.88 30.29
Supply, prefabrication and placement of reinforcement steel Fy = 4.200
OC.2.5 kg/cm2 for catch basins, using rebars with diameters between 3/8" and 3/4".
203.40 678.00
Excavation of ditch for undergroud piping, manholes, channels and catch
OC.2.6
basins using backhoe equipment (Note 6) 1,220.79 7,646.01
Manual excavation of ditch for undergroud piping , manholes, channels and
OC.2.7
catch basins (Note 6) 374.57 2,345.99
Backfilling on trench for underground piping with material from excavation
OC.2.8
172.32 3,618.78
OC.2.9 Backfilling on trench for underground piping with loan material 164.81 3,460.94
S PARA
INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NES DE
AUMENTO /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar

Loading with light equipment, transportation and dumping material from


BLOQUE
OC.2.10
excavations in a distance between 200m and 3km MPE-3”.
- 9,888.39
(PAQUETE IV
Construction of channels for contaminated waters drainage. Armed concrete
f'c= 210 kg/cm². Includes formwork, transportation of cement and additives
BLOQUE
OC.2.11
until 50km and construction joints. MPE-3)
- 4.83
Supply, prefabrication and placement of reinforcement steel Fy = 4.200
OC.2.12 kg/cm2 for channels, using rebars with diameters between 3/8" and 5/8".
- 191.01
Supply, preparation and placement of f'c = 140 kg/cm² concrete at 28 days
OC.2.13 for settlement of catch basins, channels, manholes and PITs. Includes
formwork.
13.05 17.40
Construction of catch basins for contaminated waters drainage. Armed
OC.2.14 concrete f'c= 210 kg/cm². Includes formwork, transportation of cement and
additives until 50km and construction joints.
40.40 85.97
Supply, prefabrication and placement of reinforcement steel Fy = 4.200
OC.2.15 kg/cm2 for catch basins, using rebars with diameters between 3/8" and 5/8".
1,017.03 3,962.61
OC.2.16 Construction of framawork and grate for catch basin, steel ASTM A36 1,801.22 3,082.20
OC.2.17 Pipe Installation -
OC.2.17.1 Pipe Installation; ASME B36.10m; ASTM A106 Gr.B. SMLS; PE; Sch 80 -
OC.2.17.1.1 Diameter ø 3/4" 6.30 45.00
S PARA
INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NESAUMENTO
DE /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar

OC.2.17.1.2 Diameter ø 1"


BLOQUE
2.46 51.00
MPE-3”.
OC.2.17.1.3 Diameter ø 2" - 384.80
(PAQUETE IV
OC.2.17.2 Pipe Installation; ASME B36.10m; ASTM A106 Gr.B. SMLS; BE; STD -
BLOQUE
OC.2.17.2.1 Diameter ø 4"
MPE-3) - 122.60
OC.2.17.2.2 Diameter ø 6" - 320.86
OC.2.17.2.3 Diameter ø 8" 58.51 414.84
OC.2.17.2.4 Diameter ø 10" 159.78 853.68
OC.2.17.2.5 Diameter ø 12" 684.10 828.20
OC.2.17.2.6 Diameter ø 16" - 267.60
OC.2.17.2.7 Diameter ø 20" 226.04 1,136.53
OC.2.17.2.8 Diameter ø 24" 243.20
Pipe Installation; ASME B36.10m; ASTM A672GR.C60 CL.12
OC.2.17.3
E=0,9;EFW;BE;STD -
OC.2.17.3.1 Diameter ø 30" - 294.20
OC.2.18 Accessoriess -
OC.2.18.1 45 ELBOW LR; ASME B16.11;ASTM A105;FORGE;SW;CL.3000 -
OC.2.18.1.1 Diameter ø 1" - 2.00
OC.2.18.1.2 Diameter ø 2" - 8.00
OC.2.18.2 45 ELBOW LR; ASME B16.9;ASTM A234GR.WPB;SMLS;BW;STD -
OC.2.18.2.1 Diameter ø 4" 3.00 7.00
OC.2.18.2.2 Diameter ø 6" - 15.00
S PARA
INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NESAUMENTO
DE /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar

OC.2.18.2.3 Diameter ø 10"


BLOQUE
6.00 17.00
MPE-3”.
OC.2.18.2.4 Diameter ø 20" - 1.00
(PAQUETE IV
OC.2.18.2.5 Diameter ø 24"
BLOQUE - 2.00
OC.2.18.3 45 ELBOW LR; ASME B16.9;ASTM A234GR.WPB;WELD;BW;STD
MPE-3) - -
OC.2.18.3.1 Diameter ø 30" - 2.00
OC.2.18.4 90 ELBOW LR;ASTM A105 CL.3000 SW FORGE ASME B16.11 - -
OC.2.18.4.1 Diameter ø 3/4" - 7.00
OC.2.18.4.2 Diameter ø 1" - 5.00
OC.2.18.4.3 Diameter ø 2" - 25.00
OC.2.18.5 90 ELBOW LR; ASTM A234GR.WPB STD BW SMLS ASME B16.9 -
OC.2.18.5.1 Diameter ø 4" 1.00 10.00
OC.2.18.5.2 Diameter ø 6" - 8.00
OC.2.18.5.3 Diameter ø 8" - 19.00
OC.2.18.5.4 Diameter ø 10" 1.00 14.00
OC.2.18.5.5 Diameter ø 12" 27.00 32.00
OC.2.18.5.6 Diameter ø 16" - 3.00
OC.2.18.5.7 Diameter ø 20" - 37.00
OC.2.18.5.8 Diameter ø 24" 3.00
OC.2.18.5.9 Diameter ø 30" - 5.00
OC.2.18.6 EQUAL TEE; ASME B16.11;ASTM A105;FORGE;SW;CL.3000 -
OC.2.18.6.1 Diameter ø 3/4" - 3.00
S PARA
INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NESAUMENTO
DE /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar

OC.2.18.6.2 Diameter ø 2"


BLOQUE
- 8.00
MPE-3”.
OC.2.18.7 EQUAL TEE; ASME B16.9;ASTM A234;WPB; SMLS;BW;STD -
(PAQUETE IV
OC.2.18.7.1 Diameter ø 4"
BLOQUE - 1.00
OC.2.18.7.2 Diameter ø 6"
MPE-3) - 1.00
OC.2.18.7.3 Diameter ø 10" - 2.00
OC.2.18.7.4 Diameter ø 20" - 2.00
OC.2.18.8 REDUCING TEE; ASME B16.9;ASTM A234;WPB; SMLS;BW;STD -
OC.2.18.8.1 Diameter ø 10"X8" - 3.00
OC.2.18.9 REDUCER CON. ASME B16.9;SMLS;BW;STD;ASTM A234GR;WPB -
OC.2.18.9.1 Diameter ø 10"X6" - 1.00
OC.2.18.9.2 Diameter ø 6"X4" - 2.00
OC.2.18.9.3 Diameter ø 4"X2" - 1.00
OC.2.18.9.4 Diameter ø 2"X3/4" - 1.00
OC.2.18.10 FLANGE;ASME B16.5;ASTM A 105;CL.150;SW;RF;125-250 AARH -
OC.2.18.10.1 Diameter ø 3/4" - 9.00
OC.2.18.10.2 Diameter ø 1" - 3.00
OC.2.18.10.3 Diameter ø 2" - 25.00
OC.2.18.11 FLANGE;ASME B16.5;ASTM A 105;CL.150;WN;RF;STD;125-250 AARH -
OC.2.18.11.1 Diameter ø 4" - 7.00
OC.2.18.11.2 Diameter ø 6" 5.00 13.00
OC.2.18.11.3 Diameter ø 8" - 6.00
S PARA
INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NESAUMENTO
DE /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar

OC.2.18.11.4 Diameter ø 10"


BLOQUE
3.00 11.00
MPE-3”.
OC.2.18.11.5 Diameter ø 12" - 36.00
(PAQUETE IV
OC.2.18.11.6 Diameter ø 20"
BLOQUE - 3.00
OC.2.18.11.7 Diameter ø 24"
MPE-3) - 2.00
FLANGE;ASME B16.47-A;ASTM A 105;CL.150;WN;RF;STD;125-250 AARH
OC.2.18.12
- -
OC.2.18.12.1 Diameter ø 30" - 2.00
OC.2.18.13 BLIND FLANGE;ASME B16.5;ASTM A 105;CL.150;BL;RF - -
OC.2.18.13.1 Diameter ø 2" - 1.00
OC.2.18.13.2 Diameter ø 4" - 1.00
OC.2.18.13.3 Diameter ø 6" - 5.00
OC.2.18.13.4 Diameter ø 10" - 4.00
OC.2.18.13.5 Diameter ø 20" - -
OC.2.18.13.6 Diameter ø 24" - -
SPIRAL WOUND GASKET (WITH INTERNAL&EXTERNAL RING);ASME
OC.2.18.14
B16.20;304S.S/GRAP.(I.R-304S.S.O.R-304S.S);CL.150;RF;4.5mm -
OC.2.18.14.1 Diameter ø 2" - 1.00
OC.2.18.14.2 Diameter ø 4" - 1.00
OC.2.18.14.3 Diameter ø 6" - 5.00
OC.2.18.14.4 Diameter ø 10" - 6.00
OC.2.18.14.5 Diameter ø 12" - 27.00
S PARA
INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NESAUMENTO
DE /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar

STUD BOLD/HEX.NUT;ASME B18.2.1/B18.2.2;ASTM A193GR.B7/ASTM


BLOQUE
OC.2.18.15
A194GR.2H MPE-3”.
-
(PAQUETE IV
OC.2.18.15.1 Diameter ø 0.625 X 80 mm
BLOQUE - 1.00
OC.2.18.15.2 Diameter ø 0.625 X 85 mm
MPE-3) - 5.00
OC.2.18.15.3 Diameter ø 0.625 X 95 mm - 8.00
OC.2.18.15.4 Diameter ø 0.75 X 100 mm - 5.00
OC.2.18.15.5 Diameter ø 0.75 X 105 mm - 40.00
OC.2.18.15.6 Diameter ø 0.875 X 115 mm - 6.00
OC.2.18.15.7 Diameter ø 0.875 X 120 mm - 384.00
GATE VALVE;ASTM A216GR.WCB/TRIM.8or8A-
OC.2.18.16
13Cr+HF;CL.150;RF;BB/OS&Y;F-WDG;API STD600 -
OC.2.18.16.1 Diameter ø 10" - 1.00
OC.2.18.16.2 Diameter ø 12" - 9.00
Coating tapes polyethylene anticorrosion tape total thinkness>=1.4mm,
OC.2.19
Overlap 55% 3,188.44 5,015.44
Supply, preparation and placement of f'c = 280 kg/cm² concrete at 28 days
OC.2.20
for oily water PIT. Includes formwork. 34.28
Supply, prefabrication and placement of rebars Fy = 4.200 kg/cm2 for oily
OC.2.21
water PIT, using rebars with diameters between 3/8" and 3/4" 801.10 6,141.78
Supply, preparation and placement of f'c = 280 kg/cm² concrete at 28 days
OC.2.22
for oily water PIT construction. Includes formwork. 19.67 20.73
S PARA
INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NESAUMENTO
DE /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar

Supply, prefabrication and placement of rebars Fy = 5.000 kg/cm2 for oily


BLOQUE
OC.2.23
water PIT construction, using electro welded mesh 100x100x6mm MPE-3”.
3.54 27.16
(PAQUETE IV
Supply and installation of high density polyethylene geomembrane (HDPG)
OC.2.24
waterproof for the oily water PIT
BLOQUE
1,419.02
MPE-3) 3,790.00
OC.2.25 Supply and placement of gravel for settlement of oily water PIT 939.58 1,895.00
Excavation using backhoe equipment for the construction of oily waters PIT
OC.2.26
6,430.00 13,720.00
Loading with light equipment, transportation and dumping material from
OC.2.27 excavation of lagoon for oily waters, in a distance between 200m and 3km
3,150.00 25,020.00
Supply, transportation and placement of crush stone TMN 1" for catch basins
OC.2.28
and channels settlement. 10.72 16.08
Walls shoring of the excavation for structures regarding to drainage works,
OC.2.29 including suppy, transportation, placement and disassembling of materials
required.
422.50 2,112.50
Construction of expansion or stretching joints resistant to chemical products
OC.2.30
ASTM d3569 6.22 31.10
OC.2.31 Supply and installation of waterstop for collecting PIT 7.13 35.63
OC.3 Elaboration drawings "as built" -
OC.3.1 Elaboration drawings "as built" - 1.00
S PARA
INCREMENT
O DE
PRODUCCIÓ
N DE 105
MBD A 165
MBD DE
CRUDO
EXTRAPESA
DO EN LAS
CUADRO DE
INSTALACIO
Contrato N°: 50831-000-CA-CSC-C-036 NESAUMENTO
DE /
SINOVENSA
DISMINUCION
a
EN PLANTA Total
Cambio en Cantidad N° 1 a Ejecutar
MEZCLA
Item Descripcion
JOSE,en
Cantidad Cantidad a
Aumento Y
MORICHAL Ejecutar
BLOQUE
MPE-3”.
(PAQUETE IV
BLOQUE
MPE-3)
CAMBIO EN CANTIDAD N° 1
CONCEPTO (%) VARIACION
MONTO ORIGINAL 100%
MONTO EN AUMENTO CAMBIO EN CANTIDAD No. 01 28.39%
MONTO EN DISMINUCIÓN CAMBIO EN CANTIDAD No. 01 0.00%
MONTO SOLICITADO CAMBIO EN CANTIDAD No. 01 28.39%
MONTO MODIFICADO DEL CONTRATO 128.39%

POR ZULIA INDUSTRIAL CONSTRUCTIONS, C.A. POR HQC


Realizado por Administración de Contratos: Construccion Gerente HQC:
Nombre: Fany Bolívar Nombre: Nombre: Xia Jianwei
Fecha: Fecha: Fecha:
Firma: Firma: Firma:
INGENIERÍA, PROCURA Y CONSTRUCCIÓN DE FACILIDADES PARA INCREMENTO DE PRODUCCIÓN DE 105 MBD A 165
MBD DE CRUDO EXTRAPESADO EN LAS INSTALACIONES DE SINOVENSA EN PLANTA MEZCLA JOSE, MORICHAL Y
BLOQUE MPE-3”. (PAQUETE IV BLOQUE MPE-3)

Contrato N°: 50831-000-CA-CSC-C-036


CUADRO DE AUMENTO / DISMINUCION
Presupuesto Original Cambio en Cantidad N° 1 Total a Ejecutar

Cantidad Precio Unitario Cantidad en Cantidad en Cantidad a


Item Descripcion und Total Bs. Total Bs. % Total Bs. % Monto Total Bs.
Original Bs. Aumento Disminucion Ejecutar

OC.1 Preliminary works


OC.1.1 Provitional Facilities sg 1.00 37,118,138.53 37,118,138.53 - - 0.00% 1.00 37,118,138.53
OC.1.2 Surveying and levelling sg 1.00 210,276,782.24 210,276,782.24 - - 0.00% 1.00 210,276,782.24
Drainings Wet Diluted extra Heavy Oil, Contaminet and Fire Water
OC.2
(UNDERGROUND PIPING) - - - -
Supply and installation of frameworks and cap of melted iron for manholes 117,253.76
OC.2.1 und
7.00 820,776.32 3.00 351,761.28 42.86% 10.00 1,172,537.60
OC.2.2 Supply and installation of cilinders for manholes m 14.52 132,171.51 1,919,130.33 - - 0.00% 14.52 1,919,130.33
OC.2.3 Supply and installation of cones for manholes und 7.00 132,171.51 925,200.57 3.00 396,514.53 42.86% 10.00 1,321,715.10
Supply, preparation and placement of f'c = 210 kg/cm² concrete at 28 days 67,002.15
OC.2.4 m³
for catch basins. Includes formwork. 14.41 965,500.98 15.88 1,064,262.15 110.23% 30.29 2,029,763.13
Supply, prefabrication and placement of reinforcement steel Fy = 4.200 1,372.32
OC.2.5 kg/cm2 for catch basins, using rebars with diameters between 3/8" and 3/4". kg
474.60 651,303.07 203.40 279,129.89 42.86% 678.00 930,432.96
Excavation of ditch for undergroud piping, manholes, channels and catch 4,501.28
OC.2.6 basins using backhoe equipment (Note 6) m³
6,425.22 28,921,714.28 1,220.79 5,495,125.71 19.00% 7,646.01 34,416,840.00
Manual excavation of ditch for undergroud piping , manholes, channels and 71,414.68
OC.2.7 catch basins (Note 6) m³
1,971.42 140,788,328.45 374.57 26,749,782.40 19.00% 2,345.99 167,538,110.85
Backfilling on trench for underground piping with material from excavation 6,102.77
OC.2.8 m³
3,446.46 21,032,952.69 172.32 1,051,647.63 5.00% 3,618.78 22,084,600.33
OC.2.9 Backfilling on trench for underground piping with loan material m³ 3,296.13 6,102.77 20,115,523.28 164.81 1,005,776.16 5.00% 3,460.94 21,121,299.44
Loading with light equipment, transportation and dumping material from 5,075.69
OC.2.10 m³xkm
excavations in a distance between 200m and 3km 9,888.39 50,190,402.24 - - 0.00% 9,888.39 50,190,402.24
Construction of channels for contaminated waters drainage. Armed concrete 67,002.15
OC.2.11 f'c= 210 kg/cm². Includes formwork, transportation of cement and additives m³
until 50km and construction joints.
4.83 323,620.38 - - 0.00% 4.83 323,620.38
Supply, prefabrication and placement of reinforcement steel Fy = 4.200 1,372.32
OC.2.12 kg/cm2 for channels, using rebars with diameters between 3/8" and 5/8". m³
191.01 262,126.84 - - 0.00% 191.01 262,126.84
Supply, preparation and placement of f'c = 140 kg/cm² concrete at 28 days 67,002.15
OC.2.13 for settlement of catch basins, channels, manholes and PITs. Includes m³
formwork.
4.35 291,459.35 13.05 874,378.06 300.00% 17.40 1,165,837.41
Construction of catch basins for contaminated waters drainage. Armed 67,002.15
OC.2.14 concrete f'c= 210 kg/cm². Includes formwork, transportation of cement and m³
additives until 50km and construction joints.
45.57 3,053,287.98 40.40 2,706,551.85 88.64% 85.97 5,759,839.82
Supply, prefabrication and placement of reinforcement steel Fy = 4.200 1,372.32
OC.2.15 kg/cm2 for catch basins, using rebars with diameters between 3/8" and 5/8". kg
2,945.58 4,042,278.35 1,017.03 1,395,690.61 34.53% 3,962.61 5,437,968.96
OC.2.16 Construction of framawork and grate for catch basin, steel ASTM A36 kg 1,280.98 1,027.87 1,316,680.91 1,801.22 1,851,420.00 140.61% 3,082.20 3,168,100.91
OC.2.17 Pipe Installation - - - -
OC.2.17.1 Pipe Installation; ASME B36.10m; ASTM A106 Gr.B. SMLS; PE; Sch 80 - - - -
OC.2.17.1.1 Diameter ø 3/4" m 38.70 3,283.10 127,055.97 6.30 20,683.53 16.28% 45.00 147,739.50
OC.2.17.1.2 Diameter ø 1" m 48.54 6,133.33 297,711.84 2.46 15,087.99 5.07% 51.00 312,799.83
OC.2.17.1.3 Diameter ø 2" m 384.80 8,881.29 3,417,520.39 - - 0.00% 384.80 3,417,520.39
OC.2.17.2 Pipe Installation; ASME B36.10m; ASTM A106 Gr.B. SMLS; BE; STD - - - -
OC.2.17.2.1 Diameter ø 4" m 122.60 4,322.23 529,905.40 - - 0.00% 122.60 529,905.40
OC.2.17.2.2 Diameter ø 6" m 320.86 6,048.23 1,940,635.08 - - 0.00% 320.86 1,940,635.08
OC.2.17.2.3 Diameter ø 8" m 356.33 7,321.55 2,608,887.91 58.51 428,383.89 16.42% 414.84 3,037,271.80
INGENIERÍA, PROCURA Y CONSTRUCCIÓN DE FACILIDADES PARA INCREMENTO DE PRODUCCIÓN DE 105 MBD A 165
MBD DE CRUDO EXTRAPESADO EN LAS INSTALACIONES DE SINOVENSA EN PLANTA MEZCLA JOSE, MORICHAL Y
BLOQUE MPE-3”. (PAQUETE IV BLOQUE MPE-3)

Contrato N°: 50831-000-CA-CSC-C-036


CUADRO DE AUMENTO / DISMINUCION
Presupuesto Original Cambio en Cantidad N° 1 Total a Ejecutar

Cantidad Precio Unitario Cantidad en Cantidad en Cantidad a


Item Descripcion und Total Bs. Total Bs. % Total Bs. % Monto Total Bs.
Original Bs. Aumento Disminucion Ejecutar

OC.2.17.2.4 Diameter ø 10" m 693.90 7,047.11 4,889,989.63 159.78 1,125,987.24 23.03% 853.68 6,015,976.86
OC.2.17.2.5 Diameter ø 12" m 144.10 12,670.87 1,825,872.37 684.10 8,668,142.17 474.74% 828.20 10,494,014.53
OC.2.17.2.6 Diameter ø 16" m 267.60 12,421.14 3,323,897.06 - - 0.00% 267.60 3,323,897.06
OC.2.17.2.7 Diameter ø 20" m 910.49 15,733.46 14,325,158.00 226.04 3,556,391.30 24.83% 1,136.53 17,881,549.29
OC.2.17.2.8 Diameter ø 24" m 243.20 19,646.51 4,778,031.23 92.50 1,817,302.18 38.03% 335.70 6,595,333.41
Pipe Installation; ASME B36.10m; ASTM A672GR.C60 CL.12
OC.2.17.3 E=0,9;EFW;BE;STD - - - -
OC.2.17.3.1 Diameter ø 30" m 294.20 43,492.94 12,795,622.95 - - 0.00% 294.20 12,795,622.95
OC.2.18 Accessoriess - - - -
OC.2.18.1 45 ELBOW LR; ASME B16.11;ASTM A105;FORGE;SW;CL.3000 - - - -
OC.2.18.1.1 Diameter ø 1" pza 2.00 86,888.83 173,777.66 - - 0.00% 2.00 173,777.66
OC.2.18.1.2 Diameter ø 2" pza 8.00 64,833.46 518,667.68 - - 0.00% 8.00 518,667.68
OC.2.18.2 45 ELBOW LR; ASME B16.9;ASTM A234GR.WPB;SMLS;BW;STD - - - -
OC.2.18.2.1 Diameter ø 4" pza 4.00 81,041.81 324,167.24 3.00 243,125.43 75.00% 7.00 567,292.67
OC.2.18.2.2 Diameter ø 6" pza 15.00 119,236.57 1,788,548.55 - - 0.00% 15.00 1,788,548.55
OC.2.18.2.3 Diameter ø 10" pza 11.00 108,055.75 1,188,613.25 6.00 648,334.50 54.55% 17.00 1,836,947.75
OC.2.18.2.4 Diameter ø 20" pza 1.00 129,666.90 129,666.90 - - 0.00% 1.00 129,666.90
OC.2.18.2.5 Diameter ø 24" pza 2.00 324,167.28 648,334.56 - - 0.00% 2.00 648,334.56
OC.2.18.3 45 ELBOW LR; ASME B16.9;ASTM A234GR.WPB;WELD;BW;STD - - - - -
OC.2.18.3.1 Diameter ø 30" pza 2.00 492,079.83 984,159.66 - - 0.00% 2.00 984,159.66
OC.2.18.4 90 ELBOW LR;ASTM A105 CL.3000 SW FORGE ASME B16.11 - - - - -
OC.2.18.4.1 Diameter ø 3/4" pza 7.00 59,095.86 413,671.02 - - 0.00% 7.00 413,671.02
OC.2.18.4.2 Diameter ø 1" pza 5.00 130,333.26 651,666.30 - - 0.00% 5.00 651,666.30
OC.2.18.4.3 Diameter ø 2" pza 25.00 54,027.89 1,350,697.25 - - 0.00% 25.00 1,350,697.25
OC.2.18.5 90 ELBOW LR; ASTM A234GR.WPB STD BW SMLS ASME B16.9 - - - -
OC.2.18.5.1 Diameter ø 4" pza 9.00 81,041.81 729,376.29 1.00 81,041.81 11.11% 10.00 810,418.10
OC.2.18.5.2 Diameter ø 6" pza 8.00 119,236.57 953,892.56 - - 0.00% 8.00 953,892.56
OC.2.18.5.3 Diameter ø 8" pza 19.00 139,109.33 2,643,077.27 - - 0.00% 19.00 2,643,077.27
OC.2.18.5.4 Diameter ø 10" pza 13.00 108,055.75 1,404,724.75 1.00 108,055.75 7.69% 14.00 1,512,780.50
OC.2.18.5.5 Diameter ø 12" pza 5.00 129,666.90 648,334.50 27.00 3,501,006.30 540.00% 32.00 4,149,340.80
OC.2.18.5.6 Diameter ø 16" pza 3.00 162,083.64 486,250.92 - - 0.00% 3.00 486,250.92
OC.2.18.5.7 Diameter ø 20" pza 37.00 129,666.90 4,797,675.30 - - 0.00% 37.00 4,797,675.30
OC.2.18.5.8 Diameter ø 24" pza 3.00 324,167.28 972,501.84 - 0.00% 3.00 972,501.84
OC.2.18.5.9 Diameter ø 30" pza 5.00 648,334.55 3,241,672.75 - - 0.00% 5.00 3,241,672.75
OC.2.18.6 EQUAL TEE; ASME B16.11;ASTM A105;FORGE;SW;CL.3000 - - - -
OC.2.18.6.1 Diameter ø 3/4" pza 3.00 59,095.86 177,287.58 - - 0.00% 3.00 177,287.58
OC.2.18.6.2 Diameter ø 2" pza 8.00 54,027.89 432,223.12 - - 0.00% 8.00 432,223.12
OC.2.18.7 EQUAL TEE; ASME B16.9;ASTM A234;WPB; SMLS;BW;STD - - - -
OC.2.18.7.1 Diameter ø 4" pza 1.00 81,041.81 81,041.81 - - 0.00% 1.00 81,041.81
OC.2.18.7.2 Diameter ø 6" pza 1.00 119,236.57 119,236.57 - - 0.00% 1.00 119,236.57
OC.2.18.7.3 Diameter ø 10" pza 2.00 108,055.75 216,111.50 - - 0.00% 2.00 216,111.50
OC.2.18.7.4 Diameter ø 20" pza 2.00 129,666.90 259,333.80 - - 0.00% 2.00 259,333.80
OC.2.18.8 REDUCING TEE; ASME B16.9;ASTM A234;WPB; SMLS;BW;STD - - - -
OC.2.18.8.1 Diameter ø 10"X8" pza 3.00 108,055.75 324,167.25 - - 0.00% 3.00 324,167.25
OC.2.18.9 REDUCER CON. ASME B16.9;SMLS;BW;STD;ASTM A234GR;WPB - - - -
OC.2.18.9.1 Diameter ø 10"X6" pza 1.00 108,055.75 108,055.75 - - 0.00% 1.00 108,055.75
OC.2.18.9.2 Diameter ø 6"X4" pza 2.00 119,236.57 238,473.14 - - 0.00% 2.00 238,473.14
INGENIERÍA, PROCURA Y CONSTRUCCIÓN DE FACILIDADES PARA INCREMENTO DE PRODUCCIÓN DE 105 MBD A 165
MBD DE CRUDO EXTRAPESADO EN LAS INSTALACIONES DE SINOVENSA EN PLANTA MEZCLA JOSE, MORICHAL Y
BLOQUE MPE-3”. (PAQUETE IV BLOQUE MPE-3)

Contrato N°: 50831-000-CA-CSC-C-036


CUADRO DE AUMENTO / DISMINUCION
Presupuesto Original Cambio en Cantidad N° 1 Total a Ejecutar

Cantidad Precio Unitario Cantidad en Cantidad en Cantidad a


Item Descripcion und Total Bs. Total Bs. % Total Bs. % Monto Total Bs.
Original Bs. Aumento Disminucion Ejecutar

OC.2.18.9.3 Diameter ø 4"X2" pza 1.00 81,041.81 81,041.81 - - 0.00% 1.00 81,041.81
OC.2.18.9.4 Diameter ø 2"X3/4" pza 1.00 54,027.89 54,027.89 - - 0.00% 1.00 54,027.89
OC.2.18.10 FLANGE;ASME B16.5;ASTM A 105;CL.150;SW;RF;125-250 AARH - - - -
OC.2.18.10.1 Diameter ø 3/4" pza 9.00 59,095.86 531,862.74 - - 0.00% 9.00 531,862.74
OC.2.18.10.2 Diameter ø 1" pza 3.00 130,333.26 390,999.78 - - 0.00% 3.00 390,999.78
OC.2.18.10.3 Diameter ø 2" pza 25.00 54,027.89 1,350,697.25 - - 0.00% 25.00 1,350,697.25
OC.2.18.11 FLANGE;ASME B16.5;ASTM A 105;CL.150;WN;RF;STD;125-250 AARH - - - -
OC.2.18.11.1 Diameter ø 4" pza 7.00 81,041.81 567,292.67 - - 0.00% 7.00 567,292.67
OC.2.18.11.2 Diameter ø 6" pza 8.00 119,236.57 953,892.56 5.00 596,182.85 62.50% 13.00 1,550,075.41
OC.2.18.11.3 Diameter ø 8" pza 6.00 139,109.33 834,655.98 - - 0.00% 6.00 834,655.98
OC.2.18.11.4 Diameter ø 10" pza 8.00 108,055.75 864,446.00 3.00 324,167.25 37.50% 11.00 1,188,613.25
OC.2.18.11.5 Diameter ø 12" pza 36.00 129,666.90 4,668,008.40 - - 0.00% 36.00 4,668,008.40
OC.2.18.11.6 Diameter ø 20" pza 3.00 129,666.90 389,000.70 - - 0.00% 3.00 389,000.70
OC.2.18.11.7 Diameter ø 24" pza 2.00 324,167.28 648,334.56 - - 0.00% 2.00 648,334.56
FLANGE;ASME B16.47-A;ASTM A 105;CL.150;WN;RF;STD;125-250 AARH
OC.2.18.12
- - - - -
OC.2.18.12.1 Diameter ø 30" pza 2.00 648,334.55 1,296,669.10 - - 0.00% 2.00 1,296,669.10
OC.2.18.13 BLIND FLANGE;ASME B16.5;ASTM A 105;CL.150;BL;RF - - - - -
OC.2.18.13.1 Diameter ø 2" pza 1.00 54,027.89 54,027.89 - - 0.00% 1.00 54,027.89
OC.2.18.13.2 Diameter ø 4" pza 1.00 81,041.81 81,041.81 - - 0.00% 1.00 81,041.81
OC.2.18.13.3 Diameter ø 6" pza 5.00 119,236.57 596,182.85 - - 0.00% 5.00 596,182.85
OC.2.18.13.4 Diameter ø 10" pza 4.00 108,055.75 432,223.00 - - 0.00% 4.00 432,223.00
OC.2.18.13.5 Diameter ø 20" pza - - - - -
OC.2.18.13.6 Diameter ø 24" pza - - - - -
SPIRAL WOUND GASKET (WITH INTERNAL&EXTERNAL RING);ASME
OC.2.18.14 B16.20;304S.S/GRAP.(I.R-304S.S.O.R-304S.S);CL.150;RF;4.5mm
- - - -
OC.2.18.14.1 Diameter ø 2" pza 1.00 12,996.57 12,996.57 - - 0.00% 1.00 12,996.57
OC.2.18.14.2 Diameter ø 4" pza 1.00 16,245.72 16,245.72 - - 0.00% 1.00 16,245.72
OC.2.18.14.3 Diameter ø 6" pza 5.00 18,566.53 92,832.65 - - 0.00% 5.00 92,832.65
OC.2.18.14.4 Diameter ø 10" pza 6.00 21,660.95 129,965.70 - - 0.00% 6.00 129,965.70
OC.2.18.14.5 Diameter ø 12" pza 27.00 25,993.15 701,815.05 - - 0.00% 27.00 701,815.05
STUD BOLD/HEX.NUT;ASME B18.2.1/B18.2.2;ASTM A193GR.B7/ASTM
OC.2.18.15 A194GR.2H
- - - -
OC.2.18.15.1 Diameter ø 0.625 X 80 mm set 1.00 10,830.47 10,830.47 - - 0.00% 1.00 10,830.47
OC.2.18.15.2 Diameter ø 0.625 X 85 mm set 5.00 10,830.47 54,152.35 - - 0.00% 5.00 54,152.35
OC.2.18.15.3 Diameter ø 0.625 X 95 mm set 8.00 16,245.72 129,965.76 - - 0.00% 8.00 129,965.76
OC.2.18.15.4 Diameter ø 0.75 X 100 mm set 5.00 16,245.72 81,228.60 - - 0.00% 5.00 81,228.60
OC.2.18.15.5 Diameter ø 0.75 X 105 mm set 40.00 21,660.95 866,438.00 - - 0.00% 40.00 866,438.00
OC.2.18.15.6 Diameter ø 0.875 X 115 mm set 6.00 21,660.95 129,965.70 - - 0.00% 6.00 129,965.70
OC.2.18.15.7 Diameter ø 0.875 X 120 mm set 384.00 32,491.44 12,476,712.96 - - 0.00% 384.00 12,476,712.96
GATE VALVE;ASTM A216GR.WCB/TRIM.8or8A-
OC.2.18.16
13Cr+HF;CL.150;RF;BB/OS&Y;F-WDG;API STD600 - - - -
OC.2.18.16.1 Diameter ø 10" pza 1.00 33,078.04 33,078.04 - - 0.00% 1.00 33,078.04
OC.2.18.16.2 Diameter ø 12" pza 9.00 41,347.55 372,127.95 - - 0.00% 9.00 372,127.95
Coating tapes polyethylene anticorrosion tape total thinkness>=1.4mm, 31,429.19
OC.2.19 m²
Overlap 55% 1,827.00 57,421,130.13 3,188.44 100,210,086.56 174.52% 5,015.44 157,631,216.69
INGENIERÍA, PROCURA Y CONSTRUCCIÓN DE FACILIDADES PARA INCREMENTO DE PRODUCCIÓN DE 105 MBD A 165
MBD DE CRUDO EXTRAPESADO EN LAS INSTALACIONES DE SINOVENSA EN PLANTA MEZCLA JOSE, MORICHAL Y
BLOQUE MPE-3”. (PAQUETE IV BLOQUE MPE-3)

Contrato N°: 50831-000-CA-CSC-C-036


CUADRO DE AUMENTO / DISMINUCION
Presupuesto Original Cambio en Cantidad N° 1 Total a Ejecutar

Cantidad Precio Unitario Cantidad en Cantidad en Cantidad a


Item Descripcion und Total Bs. Total Bs. % Total Bs. % Monto Total Bs.
Original Bs. Aumento Disminucion Ejecutar

Supply, preparation and placement of f'c = 280 kg/cm² concrete at 28 days 67,002.15
OC.2.20 for oily water PIT. Includes formwork. m³
34.28 2,296,833.70 - 0.00% 34.28 2,296,833.70
Supply, prefabrication and placement of rebars Fy = 4.200 kg/cm2 for oily 1,062.44
OC.2.21 kg
water PIT, using rebars with diameters between 3/8" and 3/4" 5,340.68 5,674,152.06 801.10 851,122.81 15.00% 6,141.78 6,525,274.87
Supply, preparation and placement of f'c = 280 kg/cm² concrete at 28 days 67,002.15
OC.2.22 for oily water PIT construction. Includes formwork. m³
1.06 71,022.28 19.67 1,317,932.29 1855.66% 20.73 1,388,954.57
Supply, prefabrication and placement of rebars Fy = 5.000 kg/cm2 for oily 1,025.88
OC.2.23 water PIT construction, using electro welded mesh 100x100x6mm m³
23.62 24,231.29 3.54 3,634.69 15.00% 27.16 27,865.98
Supply and installation of high density polyethylene geomembrane (HDPG) 1,792.45
OC.2.24 m²
waterproof for the oily water PIT 2,370.98 4,249,863.10 1,419.02 2,543,522.40 59.85% 3,790.00 6,793,385.50
OC.2.25 Supply and placement of gravel for settlement of oily water PIT m³ 955.42 4,223.25 4,034,977.52 939.58 3,968,081.24 98.34% 1,895.00 8,003,058.75
Excavation using backhoe equipment for the construction of oily waters PIT 4,501.28
OC.2.26 m³
7,290.00 32,814,331.20 6,430.00 28,943,230.40 88.20% 13,720.00 61,757,561.60
Loading with light equipment, transportation and dumping material from 4,223.25
OC.2.27 excavation of lagoon for oily waters, in a distance between 200m and 3km m³
21,870.00 92,362,477.50 3,150.00 13,303,237.50 14.40% 25,020.00 105,665,715.00
Supply, transportation and placement of crush stone TMN 1" for catch basins 4,223.25
OC.2.28 and channels settlement. m³
5.36 22,636.62 10.72 45,273.24 200.00% 16.08 67,909.86
Walls shoring of the excavation for structures regarding to drainage works, 5,820.14
OC.2.29 including suppy, transportation, placement and disassembling of materials m²
required.
1,690.00 9,836,036.60 422.50 2,459,009.15 25.00% 2,112.50 12,295,045.75
Construction of expansion or stretching joints resistant to chemical products 39,352.67
OC.2.30 ASTM d3569 m
24.88 979,094.43 6.22 244,773.61 25.00% 31.10 1,223,868.04
OC.2.31 Supply and installation of waterstop for collecting PIT m 28.50 39,352.67 1,121,551.10 7.13 280,387.77 25.00% 35.63 1,401,938.87
OC.3 Elaboration drawings "as built" - - - -
OC.3.1 Elaboration drawings "as built" sg 1.00 27,880,530.30 27,880,530.30 - - 0.00% 1.00 27,880,530.30
867,572,529.71 218,526,224.12 25.19% 1,086,098,753.83

CAMBIO EN CANTIDAD N° 1
CONCEPTO MONTOS (Bs.) (%) VARIACION
MONTO ORIGINAL 867,572,529.71 100%
MONTO EN AUMENTO CAMBIO EN CANTIDAD No. 01 218,526,224.12 25.19%
MONTO EN DISMINUCIÓN CAMBIO EN CANTIDAD No. 01 0.00 0.00%
MONTO SOLICITADO CAMBIO EN CANTIDAD No. 01 218,526,224.12 25.19%
MONTO MODIFICADO DEL CONTRATO 1,086,098,753.83 125.19%

POR ZULIA INDUSTRIAL CONSTRUCTIONS, C.A. POR HQC


Realizado por Administración de Contratos: Aprob. Por Lider de Construcción: Construccion Administración de Contratos: Gerente HQC:
Nombre: Fany Bolívar Nombre: Roger Olivares Nombre: Nombre: Eleazar Marquez Nombre: Xia Jianwei
Fecha: Fecha: Fecha: Fecha: Fecha:
Firma: Firma: Firma: Firma: Firma:

Anda mungkin juga menyukai