Scribd Logo
Upload

Welcome to Scribd!

  • Milpo Carrion: Metrado

    Uploaded by

    Dorita Campos Angulo
    13 views3 pages
    This document contains cost estimates for excavation work using different excavation methods - roca fija, roca suelta, and voladura - across multiple contractors. It lists the direct costs, total direct costs, gross profit, taxes, net profit and profit margin for each contractor's work. The overall project direct costs are estimated to be S/.713,069.28 with a net profit of S/.473,365.20, or a 94% profit margin.

    Original Description:

    VolaDura

    Original Title

    Vola Dura

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains cost estimates for excavation work using different excavation methods - roca fija, roca suelta, and voladura - across multiple contractors. It lists the direct costs, total direct costs, gross profit, taxes, net profit and profit margin for each contractor's work. The overall project direct costs are estimated to be S/.713,069.28 with a net profit of S/.473,365.20, or a 94% profit margin.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    13 views3 pages

    Milpo Carrion: Metrado

    Uploaded by

    Dorita Campos Angulo
    This document contains cost estimates for excavation work using different excavation methods - roca fija, roca suelta, and voladura - across multiple contractors. It lists the direct costs, total direct costs, gross profit, taxes, net profit and profit margin for each contractor's work. The overall project direct costs are estimated to be S/.713,069.28 with a net profit of S/.473,365.20, or a 94% profit margin.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    TC

    3.30

    METRADO

    10,000.00
    MILPO

    $
    $

    12.50 S/.
    2.76 S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    41.25
    9.11
    50.36
    503,580.00
    4.03
    6.04
    60.43
    10.88
    71.31
    713,069.28

    CARRION
    VOLADURA ROCA FIJA
    ROCA SUELTA

    TOTAL
    TOTAL CON METRADO

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    25.00
    6.00
    31.00
    310,000.00
    2.48
    3.72
    37.20
    6.70
    43.90
    438,960.00

    GANANCIA X M3
    GANANCIA TOTAL

    S/.
    S/.

    27.41
    274,109.28

    UTILIDAD
    COMISION
    UTILIDAD LIQUIDA

    S/.
    S/.
    S/.

    193,580.00
    30,214.80
    163,365.20
    32%

    COSTO DIRECTO
    COSTO DIRECTO TOTAL

    GG 8%
    UTILIDAD 12%
    COSTO DIRECTO

    IGV

    LUCKE_1
    S/.

    LUCKE_2
    42.50 S/.

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    42.50
    425,000.00
    3.40
    5.10
    51.00
    9.18
    60.18
    601,800.00

    S/.
    S/.

    S/.
    S/.
    S/.

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    CLEMENTE
    35.00 S/.

    35.00
    350,000.00
    2.80
    4.20
    42.00
    7.56
    49.56
    495,600.00

    32.00

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    32.00
    320,000.00
    2.56
    3.84
    38.40
    6.91
    45.31
    453,120.00

    11.13 S/.
    111,269.28 S/.

    21.75 S/.
    217,469.28 S/.

    25.99
    259,949.28

    78,580.00 S/.
    30,214.80 S/.
    48,365.20 S/.
    10%

    153,580.00 S/.
    30,214.80 S/.
    123,365.20 S/.
    24%

    183,580.00
    30,214.80
    153,365.20
    30%

    NOSOTROS

    OTROS

    S/.

    12.00

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    12.00
    120,000.00
    0.96
    1.44
    14.40
    2.59
    16.99
    169,920.00

    S/.
    S/.

    54.31 S/.
    543,149.28 S/.

    71.31
    713,069.28

    S/.
    S/.
    S/.

    383,580.00 S/.
    30,214.80 S/.
    353,365.20 S/.
    70%

    503,580.00
    30,214.80
    473,365.20
    94%

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    You might also like