NEW MTO OLD MTO

Row Labels Sum of INCH Row Labels Sum of total erection

A 68349.2007 A € 2,094,747.56
A031.1 7305.981566 10CA00B1F01 € 411,376.66 € 382,016.57
A040 42326.42574 10HA00B1F01 € 204,531.93 € 168,437.43
A070 1175.817273 10HX00B1R99 € 123,810.91 € 111,509.20
A094 368.1058144 16HA00B1T01 € 1,099,368.32 € 1,020,268.08
A095 3654.100598 40CA00B1G05 € 255,659.74 € 237,941.77
A098 2600.517351 Grand Total € 2,094,747.56 € 1,920,173.05
A517 761.9787122 40 % WELDS in ERECTION / 60% WELDS IN PREFAB
A600.1 10156.27364
B 80234.66579
A020 9600.564495
A030 10092.72342
A031.2 6088.033323
A060.1 14577.05068
A060.2 12224.63097
A080 2937.585557
A093 670.0218398
A310.1 873.1640204
A310.2 1773.55687
A600.2 6400.736439
A600.3 8204.001695
A600.4 6792.596487
Grand Total 148583.8665

Sum of weld no. Sum of INCH AVERAGE INCH

LOT A 16957.12101 68349.2007
10CA00B1F01 2399.735497 15933.70868 7
10HA00B1F01 1623.651946 7092.725821 4
10HFP00B1T05 0 0
10HX00B1R99 1414.516728 2809.549051 2
16HA00B1T01 9635.824337 34072.16652 4
40CA00B1G05 1883.3925 8441.050621 4
LOT B 15346.01747 80234.66579 5
10CA00B1F01 887.569711 8737.781205 10
10HA00B1F01 1993.887543 9848.854256 5
10HFP00B1T05 0 0
10HX00B1R99 106.582756 391.9958482 4
16HA00B1T01 10041.41807 53642.3826 5
25HG00B1G06 583.7208494 512.8809825 1
40CA00B1G05 1732.838534 7100.770903 4
DUCT 0 0
Grand Total 32303.13847 148583.8665
Wed

Wed
Mon

Mon
Sun

Sun
Tue

Thu

Tue

Thu
Sat

Sat

Sat
40% erection 0.4
Fri

Fri

Fri
28-Aug

29-Aug

30-Aug

31-Aug

01-Sep

02-Sep

03-Sep

04-Sep

05-Sep

06-Sep

07-Sep

08-Sep

09-Sep

10-Sep

11-Sep

12-Sep
Row Labels INCHes shop erection start erection end
LOT A 27339.68028 94.27
A031.1 2922.392626 08-Jan 19-Feb 31 101.99
A040 16930.5703 28-Aug 17-04-21 166 17.42 101.9913873 102 102 102 102 102 102 102 102 102 102
A070 470.3269093 14-Oct 19-Nov 27 7.36
A094 147.2423258 10-Oct 07-Nov 20 36.54
A095 1461.640239 02-Jan 26-Feb 40 49.53
A098 1040.20694 14-Oct 11-Nov 21 14.51
A517 304.7914849 22-Jan 19-Feb 21 66.60
A600.1 4062.509457 28-Aug 20-Nov 61 66.59851568 67 67 67 67 67 67 67 67 67 67
LOT B 32093.86632 #NUM!
A020 3840.225798 #NUM! #NUM!
A030 4037.089366 #NUM! #NUM!
A031.2 2435.213329 #NUM! #NUM!
A060.1 5830.820272 #NUM! #NUM!
A060.2 4889.85239 #NUM! #NUM!
A080 1175.034223 #NUM! #NUM!
A093 268.0087359 #NUM! #NUM!
A310.1 349.2656082 #NUM! #NUM!
A310.2 709.422748 #NUM! #NUM!
A600.2 2560.294575 #NUM! #NUM!
A600.3 3281.600678 #NUM! #NUM!
A600.4 2717.038595 #NUM!
Grand Total 59433.5466 168.589903 0 0 169 169 169 169 169 0 0 169 169 169 169 169 0
42.14747575 0 0 42 42 42 42 42 0 0 42 42 42 42 42 0
 erection INCHES/day
300

243 247 247

250 233

200 186
169
inch / day

150 139 139

102 102 102 102

100

50

00 0 0
0

DATE

PIPING ERECTION CURVE

30000
27238
25000 25708

21593
20000

16487
15000
13472

10000
9222

5000 5058

0 0

LOT A piping works Manpower

70

61 62 62
59 58
60

50 47
42 42
Skilled workers

40
35 35

30
25 25 25 25 25 25

20

10

0 0 0 0
0

DATE

MONTH 01-Sep days

estitated days no 190 Sep-20 01-Oct 30-Sep 22
team members average 42 Oct-20 01-Nov 31-Oct 22
estimated hours 10h/d Mo-Fri 79800 Nov-20 01-Dec 30-Nov 21
average hourly rates € 11.00 Dec-20 01-Jan 31-Dec 23
workforce net cost € 877,800.00 Jan-21 01-Feb 31-Jan 21
diurna € 100,800.00 240days = 8 months Feb-21 01-Mar 28-Feb 20
workforce gros cost € 1,460,550.00 Mar-21 01-Apr 31-Mar 23
acc 1.80 € / hour € 143,640.00 Apr-21 30-Apr 22
transport 1.00 € / hour € 79,800.00
mob/demob € 6,300.00
general expenses 3.00 € / hour € 239,400.00
tools & consumables 1.50 € / hour € 119,700.00
total € 2,049,390.00 € 25.68
profit + 10% € 2,254,329.00 € 28.25
€ 2,094,747.56 MTO CALCULATION