PROFIL

PRICE (/ml)
PROFIL PVC

DN (mm)

300
400
500
600
700
800
900
1000
1100
1200
1300
1400
1500
1600
1700
1800
1900
2000
2100
2200
2300
2400
2500
DN500
DN600

TYPE

PA10
PA10
PA10
PA11
PA11
PA11
PA11
PA11
PA12
PA12
PA12
PA12
PA12
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
15105
5859

CONCRELOC

QTD.
(m/ml)
8.75
11.67
14.58
16.67
21.50
23.67
25.86
31.25
33.75
37.50
38.00
39.28
42.11
44.94
48.65
50.59
53.41
57.25
59.07
64.00
66.05
67.56
70.39

PRICE Ex
TOTAL CIF PRICE Ex
TOTAL CIF
Transpor
Transport
works(/ml
(/ml
works(/
(/ml
t (/ml)
(/ml)
)
pipe)
ml)
pipe)
1.08
1.08
1.08
1.37
1.37
1.37
1.37
1.37
1.60
1.60
1.60
1.60
1.60
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88

0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22

1.32 $/

1.35 $/

1.40 $/

PROFIL Steel

10.95
14.60
18.24
25.69
33.13
36.47
39.85
48.15
59.86
66.51
67.40
69.67
74.68
94.23
102.00
106.07
111.98
120.04
123.85
134.19
138.49
141.65
147.59

-
-
-
-
0.86
0.86
0.86
0.86
1.16
1.16
1.16
1.16
1.16
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68

-
-
-
-
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.17
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22

22.25
24.49
26.76
32.34
45.17
50.19
50.86
52.57
56.36
85.33
92.37
96.05
101.41
108.70
112.16
121.52
125.41
128.28
133.65

FITTING ADHESIVE
(/ml
S (/ml
pipe)
pipe)

Labour
(/ml
pipe)

Energy
(/ml
pipe)

PIPE COST
MANUFACTURED ON
SITE (/ml)

PIPE COST
MANUFACTURED
ON SITE ($/ml)

PIPE COST
MANUFACTURED
ON SITE ($/ml)

PIPE COST
MANUFACTURED
ON SITE ($/ml)

3.49
4.66
5.82
6.99
8.15
9.32
10.48
11.65
12.81
13.98
15.14
16.31
17.47
18.64
19.80
20.97
22.13
23.30
24.46
25.63
26.79
27.96
29.12

0.40
0.48
0.53
0.69
0.80
0.96
1.20
1.60
1.60
2.18
2.18
2.40
3.00
3.00
3.43
3.43
4.00
4.00
4.00
4.00
4.00
4.00
4.00

0.44
0.58
0.73
1.11
1.44
1.58
1.73
2.09
3.09
3.44
3.48
3.60
3.86
5.72
6.20
6.44
6.80
7.29
7.52
8.15
8.41
8.60
8.96

16.32
21.71
27.07
36.93
71.05
78.64
86.37
103.51
132.56
147.43
150.34
156.21
167.88
224.04
242.35
252.25
266.69
285.15
294.51
317.88
328.27
336.24
350.15

$21.54
$28.66
$35.73
$48.74
$93.79
$103.81
$114.01
$136.63
$174.97
$194.61
$198.45
$206.19
$221.60
$295.74
$319.90
$332.97
$352.03
$376.39
$388.75
$419.60
$433.32
$443.84
$462.20

$22.03
$29.31
$36.54
$49.85
$95.92
$106.17
$116.60
$139.73
$178.95
$199.03
$202.96
$210.88
$226.64
$302.46
$327.17
$340.54
$360.03
$384.95
$397.59
$429.13
$443.17
$453.93
$472.70

$22.85
$30.40
$37.89
$51.70
$99.47
$110.10
$120.92
$144.91
$185.58
$206.40
$210.48
$218.69
$235.03
$313.66
$339.28
$353.15
$373.36
$399.20
$412.31
$445.03
$459.58
$470.74
$490.21

1.04
1.39
1.74
2.45
5.28
5.82
6.35
7.68
10.02
11.13
11.28
11.66
12.50
17.13
18.54
19.28
20.36
21.82
22.52
24.39
25.18
25.75
26.83

255821534.xls.ms_office

PROFIL

PRICE (/ml)
PROFIL PVC

DN (mm)

300
400
500
600
700
800
900
1000
1100
1200
1300
1400
1500
1600
1700
1800
1900
2000
2100
2200
2300
2400
2500

SANEALOC

TYPE

QTD.
(m/ml)

PA10
PA10
PA11
PA12
PA12
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13

8.75
11.67
14.58
16.67
21.50
23.67
25.86
31.25
33.75
37.50
38.00
39.28
42.11
44.94
48.65
50.59
53.41
57.25
59.07
64.00
66.05
67.56
70.39

PRICE Ex
works(/ml
)
1.08
1.08
1.37
1.60
1.60
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88

Transport
(/ml)
0.17
0.17
0.17
0.17
0.17
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22

PROFIL Steel
TOTAL CIF PRICE Ex
TOTAL CIF
Transport
(/ml
works(/
(/ml
(/ml)
pipe)
ml)
pipe)
10.95
14.60
22.46
29.57
38.13
49.63
54.22
65.52
70.76
78.63
79.67
82.36
88.29
94.23
102.00
106.07
111.98
120.04
123.85
134.19
138.49
141.65
147.59

0.52
0.52
0.86
1.16
1.16
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68
1.68

0.17
0.17
0.17
0.17
0.17
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22

6.10
8.14
15.09
22.31
28.78
44.94
49.10
59.33
64.08
71.20
72.15
74.58
79.95
85.33
92.37
96.05
101.41
108.70
112.16
121.52
125.41
128.28
133.65

FITTING ADHESIVE
(/ml
S (/ml
pipe)
pipe)
3.49
4.66
5.82
6.99
8.15
9.32
10.48
11.65
12.81
13.98
15.14
16.31
17.47
18.64
19.80
20.97
22.13
23.30
24.46
25.63
26.79
27.96
29.12

1.63
2.17
3.58
4.95
6.38
9.02
9.86
11.91
12.86
14.29
14.48
14.97
16.05
17.13
18.54
19.28
20.36
21.82
22.52
24.39
25.18
25.75
26.83

Labour
(/ml
pipe)

Energy
(/ml
pipe)

PIPE COST
MANUFACTURED
ON SITE (/ml)

0.40
0.48
0.53
0.69
0.80
0.96
1.20
1.60
1.60
2.18
2.18
2.40
3.00
3.00
3.43
3.43
4.00
4.00
4.00
4.00
4.00
4.00
4.00

0.44
0.58
0.73
1.11
1.44
1.58
1.73
2.09
3.09
3.44
3.48
3.60
3.86
5.72
6.20
6.44
6.80
7.29
7.52
8.15
8.41
8.60
8.96

23.00
30.63
48.22
65.62
83.68
115.45
126.59
152.11
165.21
183.72
187.12
194.22
208.63
224.04
242.35
252.25
266.69
285.15
294.51
317.88
328.27
336.24
350.15

255821534.xls.ms_office

DN700

4515 #VALUE!
SOLUCIN RIB LOC
DN
mm
300
400
500
600
700
800
900
1000
1100
1200
1300
1400
1500
1600
1700
1800
1900
2000
2100
2200
2300
2400
2500

Perfil

m/dia

PA10
PA10
PA10
PA11
PA11
PA11
PA11
PA11
PA12
PA12
PA12
PA12
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13
PA13

600
500
450
350
300
250
200
150
150
110
110
100
80
80
70
70
60
60
60
60
60
60
60

#VALUE!
#VALUE!
RENDIMENTO 1 MQUINA
PRODUCCION
de Mano de Obra /
N Personas
horas/ml
ml Tubo Fabricado
3
0.04
0.40
3
0.05
0.48
3
0.05
0.53
3
0.07
0.69
3
0.08
0.80
3
0.10
0.96
3
0.12
1.20
3
0.16
1.60
3
0.16
1.60
3
0.22
2.18
3
0.22
2.18
3
0.24
2.40
3
0.30
3.00
3
0.30
3.00
3
0.34
3.43
3
0.34
3.43
3
0.40
4.00
3
0.40
4.00
3
0.40
4.00
3
0.40
4.00
3
0.40
4.00
3
0.40
4.00
3
0.40
4.00

Coste Energia

/kg
0.09

Kg / ml Perfil

PVC

Acero

Total

P10
P11
P12
P13

0.35
0.428
0.465
0.545

0.205
0.315
0.553
0.87

0.555
0.743
1.018
1.415

Coste Energia
/ml
0.0500
0.0669
0.0916
0.1274

Precio Contenedor
N Bobinas/Contenedor

4400
120
P10
210
0.17

P12
210
0.17

P13
170
0.22

Longitud Bobinas
Precio Transporte/ml

Precio Perfil Ex works

Inputs

PVC
1.08
1.37
1.60
1.88

horas/dia Coste M.O

41 dias transito
P11
210
0.17

Acero
0.52
0.86
1.16
1.68

255821534.xls.ms_office