Artevia Calculation

You might also like

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 17

m2 m3

Quantity 457.5 33.9


Total Quantity(m3) 36.6 33.9
Artevia jobsites (YTD) Net Prices 13.92 58.41
Net Sales 6368.40 1980.23
Total Net Sales 8348.63
Delivery 0.42 5.31
Application 6.75
R.Material Cost 2.320 29.00
Total Cost 4343.87 1163.11
Total Cost(m2+m3) 5506.98
MOMD 2024.53 817.12
Total MOMD 2841.65
MOMD per m2/m3 28.72 11.59
MOMD/m3 40.31
MOMD Standard 8.65
IMOMD 31.66
MOMD Artevia(jd) 40.31
MOMD P&F Artevia(jd) 28.72
MOMD Artevia m3(jd) 11.59
m2 m3
Quantity 1698.5 90.04
Artevia jobsites (YTD) Total Quantity(m3) 143.24 90.04
Net Prices 13.36 57.55
Net Sales 22691.96 5181.96
Total Net Sales 27873.92
Delivery 0.43 5.05
Application 6.75
R.Material Cost 2.446 29.00
Total Cost 16342.20 3065.76
Total Cost(m2+m3) 19407.96
MOMD 6349.76 2116.19
Total MOMD 8465.96
MOMD per m2/m3 3.74 23.50
MOMD/m3 36.29
MOMD Standard 8.65
IMOMD 27.64
MOMD Artevia(jd) 36.29 27.64
MOMD P&F Artevia(jd) 3.74
MOMD Artevia m3(jd) 23.50
233.28
11.8577213068975

11464.875

9.62

36.2909703339997
Jobsite date :26/5/2019
m2 m3
Quantity 167 14.14
Total Quantity(m3) 13.36 14.14 27.5
Artevia jobsites (YTD)

Net Prices 14.66 61.00 12.5


Net Sales 2447.41 862.54
Total Net Sales 3309.95
Delivery 0.40 5.05
Application 7.00
R.Material Cost 2.320 29.00
Total Cost 1623.91 481.45
Total Cost(m2+m3) 2105.36 9.72
MOMD 823.51 381.09
Total MOMD 1204.59 43.8034323692417
MOMD per m2/m3 4.93 26.95
MOMD/m3 43.80
MOMD Standard 8.65
IMOMD 35.15
MOMD Artevia(jd) 43.80 35.15
MOMD P&F Artevia(jd) 4.93
MOMD Artevia m3(jd) 26.95
Total Cost
Margin

(YTD)
9.72
4.93

Area
Jobsite date :10/6/2019
m2 m3
Quantity 403 19.76
Total Quantity(m3) 32.24 19.76 52
Artevia jobsites (YTD)

Net Prices 13.79 58.41 12.5


Net Sales 5558.62 1154.26
Total Net Sales 6712.88
Delivery 0.40 5.23
Application 6.50
R.Material Cost 2.320 29.00
Total Cost 3717.27 676.38
Total Cost(m2+m3) 4393.66 9.22
MOMD 1841.35 477.87
Total MOMD 2319.22 44.6003931034483
MOMD per m2/m3 4.57 24.18
MOMD/m3 44.60
MOMD Standard 8.65
IMOMD 35.95
MOMD Artevia(jd) 44.60 35.95
MOMD P&F Artevia(jd) 4.57
MOMD Artevia m3(jd) 24.18
Total Cost
Margin

(YTD)
9.22
4.57

Area
Jobsite date :16/7/2019
m2 m3
Quantity 127.5 4.3
Total Quantity(m3) 10.2 4.3 14.5
Artevia jobsites (YTD)

Net Prices 13.79 61.86 12.5


Net Sales 1758.62 266.01
Total Net Sales 2024.63
Delivery 0.40 5.05
Application 6.50
R.Material Cost 2.320 29.00
Total Cost 1176.06 146.41
Total Cost(m2+m3) 1322.47 9.22
MOMD 582.56 119.60
Total MOMD 702.16 48.42464
MOMD per m2/m3 4.57 27.81
MOMD/m3 48.42
MOMD Standard 8.65
IMOMD 39.77
MOMD Artevia(jd) 48.42 39.77
MOMD P&F Artevia(jd) 4.57
MOMD Artevia m3(jd) 27.81
Jobsite date :18/5/2019
m2 m3
Quantity 52 1.84
Total Quantity(m3) 4.16 1.84
Artevia jobsites (YTD)

Net Prices 15.95 57.55


Net Sales 829.31 105.90
Total Net Sales 935.21
Delivery 0.40 5.05
Application 6.50
R.Material Cost 2.320 29.00
Total Cost 479.65 62.65
Total Cost(m2+m3) 542.30
MOMD 349.66 43.25
Total MOMD 392.91
MOMD per m2/m3 6.72 23.50
MOMD/m3 65.48
MOMD Standard 8.65
IMOMD 56.83
MOMD Artevia(jd) 65.48 56.83
MOMD P&F Artevia(jd) 6.72
MOMD Artevia m3(jd) 23.50
6
12.5

9.22

65.4845911405751
Total Cost 9.22
Margin 6.72

(YTD) Area
m2 m3
Quantity 2448 130.08
Artevia jobsites (YTD) Total Quantity(m3) 203.2 130.08 333.28 Arte
Net Prices 13.60 58.20 12.0472440944882 16.00
Net Sales 33285.93 7570.66
Total Net Sales 40856.58 40856.58 14.00
Delivery 0.43 5.23
Application 6.75 12.00
R.Material Cost 2.407 29.00 10.00
Total Cost 23479.54 4452.64
Total Cost(m2+m3) 27932.17 9.59 8.00
MOMD 9806.39 3118.02
Total MOMD 13084.84 39.2607935285377
6.00
MOMD per m2/m3 4.01 23.97 4.00
MOMD/m3 39.26 13084.84
MOMD Standard 8.65 2.00
IMOMD 30.61
MOMD Artevia(jd) 39.26 30.61
0.00
MOMD P&F Artevia(jd) 4.01
MOMD Artevia m3(jd) 23.97
Total IMOD 10201.9652671911
Artevia Cost & MOMD

16.00
14.00
12.00 4.01
10.00 MOMD
Total Cost
8.00
6.00
9.59
4.00
2.00
0.00
Total Cost
MOMD

(YTD)
9.59
4.01

Area

You might also like