Sie sind auf Seite 1von 16

HDPE COST ANALYSIS

Description

Unit

Ex factory
Ex factory
Price(GH
Price(US$)
)

VAT +
NHIS

Material Price
(GH )

Handling

Installation

Sundries

Sub total

110mm x 10PN HDPE Pipe

8.21

12.32

1.85

14.16

0.40

1.48

18.04

110mm x 16PN HDPE Pipe

11.86

17.79

2.67

20.46

0.40

1.48

24.34

160mm x 10PN HDPE Pipe

17.04

25.56

3.83

29.39

0.71

2.22

34.33

160mm x 16PN HDPE Pipe

25.03

37.55

5.63

43.18

0.71

2.22

48.11

200mm x 10PN HDPE Pipe

26.59

39.89

5.98

45.87

1.11

2.22

51.20

200mm x 16PN HDPE Pipe

38.95

58.43

8.76

67.19

1.11

2.22

72.52

225mm x 10PN HDPE Pipe

33.62

50.43

7.56

57.99

1.60

2.22

63.82

225mm x 16PN HDPE Pipe

49.28

73.92

11.09

85.01

1.60

2.22

90.83

250mm x 10PN HDPE Pipe

41.22

61.83

9.27

71.10

1.60

7.40

82.11

250mm x 16PN HDPE Pipe

60.6

90.90

13.64

104.54

1.60

7.40

115.54

280mm x 10PN HDPE Pipe

51.73

77.60

11.64

89.23

2.21

7.40

100.85

280mm x 16PN HDPE Pipe

75.9

113.85

17.08

130.93

2.21

7.40

142.54

315mm x 10PN HDPE Pipe

65.47

98.21

14.73

112.94

2.21

14.80

131.95

315mm x 16PN HDPE Pipe

98.60

147.90

22.19

170.09

2.21

14.80

189.10

400mm x 10PN HDPE Pipe

105.16

157.74

23.66

181.40

3.60

14.80

201.81

PROFCON LTD

HDPE COST ANALYSIS

400mm x 16PN HDPE Pipe

PROFCON LTD

154.64

231.96

34.79

189.43

3.60

14.80

209.84

HDPE COST ANALYSIS


INSTALLATION
Bring Eqipment to site
Accomodation
Plant hire /day
Operators /day
Generator/day
Labourers
Lifting
Total Cost /day

42.86
60.00
200.00
75.00
60.00
50.00
45.00
532.86

12" - 16'' dia.


Expected jointing 'day
Length of pipe
no of pipe to achieve length
total length of pipe
Cost/m

3
6
6
36

10''dia.
Expected jointing 'day
Length of pipe
no of pipe to achieve length
total length of pipe
Cost/m

6
6
12
72

PROFCON LTD

no
m
no
m
14.80

no
m
no
m
7.40

HDPE COST ANALYSIS


6''- 8" dia.
Expected jointing 'day
Length of pipe
no of pipe to achieve length
total length of pipe
Cost/m

10
12
20
240

4" dia.
Expected jointing 'day
Length of pipe
no of pipe to achieve length
total length of pipe
Cost/m

15
12
30
360

Transportation
Aticulated truck-Acc-Ksi
40' container
len
width
ht
surface area

no
m
no
m
2.22

no
m
no
m
1.48

1200.00
12.036
2.35
2.392
5.6212
12.00

TRANSPORTATION
16''
12"
10"
8"
6"
4"
3"

PROFCON LTD

xsec area no. of pipe len of pipe cost/m


0.2025
27.76
333.11
0.12425
45.24
542.89
0.09
62.46
749.49
0.0625
89.94 1079.27
0.04
140.53 1686.36
0.0225
249.83 2997.97
0.005625
999.32 11991.89

3.60
2.21
1.60
1.11
0.71
0.40
0.10

HDPE COST ANALYSIS

P&O

G. Total

USE Rate
(GH) per

REMARKS

5.412804

23.46

23.46

7.301679

31.64

31.64

10.29775

44.62

44.62

14.43257

62.54

62.54

15.35996

66.56

66.56

21.75626

94.28

94.28

19.14475

82.96

82.96

27.2488

118.08

118.08

24.63

106.74

106.74

34.66

150.20

150.20

30.25

131.10

131.10

42.76

185.30

185.30

39.58

171.53

171.53

56.73

245.83

245.83

60.54

262.35

262.35

PROFCON LTD

HDPE COST ANALYSIS

62.95

PROFCON LTD

272.79

272.79

HDPE COST ANALYSIS

PROFCON LTD

HDPE COST ANALYSIS

PROFCON LTD

HDPE COST ANALYSIS


1.50
Description

Unit

Ex factory
Ex factory
Price(GH
Price(US$)
)

0.15
VAT +
NHIS

Material Price
(GH )

Handling

Installation

Sundries

Sub total

110mm x 10PN HDPE Pipe

8.21

12.32

1.85

14.16

1.17

3.68

21.01

110mm x 16PN HDPE Pipe

11.86

17.79

2.67

20.46

1.17

3.68

27.31

160mm x 10PN HDPE Pipe

17.04

25.56

3.83

29.39

2.08

11.04

44.51

160mm x 16PN HDPE Pipe

25.03

37.55

5.63

43.18

2.08

11.04

58.29

200mm x 10PN HDPE Pipe

26.59

39.89

5.98

45.87

3.24

11.04

62.15

200mm x 16PN HDPE Pipe

38.95

58.43

8.76

67.19

3.24

11.04

83.47

225mm x 10PN HDPE Pipe

33.62

50.43

7.56

57.99

4.67

11.04

75.71

225mm x 16PN HDPE Pipe

49.28

73.92

11.09

85.01

4.67

11.04

102.72

250mm x 10PN HDPE Pipe

41.22

61.83

9.27

71.10

4.67

18.40

96.18

250mm x 16PN HDPE Pipe

60.6

90.90

13.64

104.54

4.67

18.40

129.61

280mm x 10PN HDPE Pipe

51.73

77.60

11.64

89.23

6.45

18.40

116.08

280mm x 16PN HDPE Pipe

75.9

113.85

17.08

130.93

6.45

18.40

157.78

315mm x 10PN HDPE Pipe

65.47

98.21

14.73

112.94

6.45

36.81

158.19

315mm x 16PN HDPE Pipe

98.60

147.90

22.19

170.09

6.45

36.81

215.34

400mm x 10PN HDPE Pipe

105.16

157.74

23.66

181.40

10.51

36.81

230.71

PROFCON LTD

HDPE COST ANALYSIS

400mm x 16PN HDPE Pipe

PROFCON LTD

154.64

231.96

34.79

189.43

10.51

36.81

238.75

10

HDPE COST ANALYSIS


INSTALLATION
Bring Eqipment to site
Accomodation
Plant hire /day
Operators /day
Generator/day
Labourers
Lifting
Total Cost /day

450.00
60.00
500.00
120.00
100.00
50.00
45.00
1325.00

12" - 16'' dia.


Expected jointing 'day
Length of pipe
no of pipe to achieve length
total length of pipe
Cost/m

3
6
6
36

10''dia.
Expected jointing 'day
Length of pipe
no of pipe to achieve length
total length of pipe
Cost/m

6
6
12
72

PROFCON LTD

no
m
no
m
36.81

no
m
no
m
18.40

11

HDPE COST ANALYSIS


6''- 8" dia.
Expected jointing 'day
Length of pipe
no of pipe to achieve length
total length of pipe
Cost/m

5
12
10
120

4" dia.
Expected jointing 'day
Length of pipe
no of pipe to achieve length
total length of pipe
Cost/m

15
12
30
360

Transportation
Aticulated truck-Acc-Ksi
40' container
len
width
ht
surface area

no
m
no
m
11.04

no
m
no
m
3.68

3500.00
12.036
2.35
2.392
5.6212
12.00

TRANSPORTATION
16''
12"
10"
8"
6"
4"
3"

PROFCON LTD

xsec area no. of pipe len of pipe cost/m


0.2025
27.76
333.11
0.12425
45.24
542.89
0.09
62.46
749.49
0.0625
89.94 1079.27
0.04
140.53 1686.36
0.0225
249.83 2997.97
0.005625
999.32 11991.89

10.51
6.45
4.67
3.24
2.08
1.17
0.29

12

HDPE COST ANALYSIS


30%
P&O

G. Total

USE Rate
(GH) per

REMARKS

6.303078

27.31

27.31

8.191953

35.50

35.50

13.35334

57.86

57.86

17.48817

75.78

75.78

18.6457

80.80

80.80

25.042

108.52

108.52

22.7118

98.42

98.42

30.81585

133.54

133.54

28.85

125.03

125.03

38.88

168.49

168.49

34.83

150.91

150.91

47.33

205.11

205.11

47.46

205.64

205.64

64.60

279.94

279.94

69.21

299.93

299.93

PROFCON LTD

13

HDPE COST ANALYSIS

71.62

PROFCON LTD

310.37

310.37

14

HDPE COST ANALYSIS

PROFCON LTD

15

HDPE COST ANALYSIS

PROFCON LTD

16

Das könnte Ihnen auch gefallen