Scribd Logo
Upload

Welcome to Scribd!

  • Wala Periode APRIL

    Uploaded by

    Baba Yaga
    9 views9 pages
    The document appears to be a construction cost estimate or budget for a masonry project. It includes line items for materials like bricks, sand, cement and labor. The total cost is estimated to be 3,225,589 CFA. There are tables with worker names, days worked and salary amounts. The project had 27 workers for a total salary cost of 3,542,073 CFA.

    Original Description:

    Monthly payment for brickwall job

    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
    The document appears to be a construction cost estimate or budget for a masonry project. It includes line items for materials like bricks, sand, cement and labor. The total cost is estimated to be 3,225,589 CFA. There are tables with worker names, days worked and salary amounts. The project had 27 workers for a total salary cost of 3,542,073 CFA.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    9 views9 pages

    Wala Periode APRIL

    Uploaded by

    Baba Yaga
    The document appears to be a construction cost estimate or budget for a masonry project. It includes line items for materials like bricks, sand, cement and labor. The total cost is estimated to be 3,225,589 CFA. There are tables with worker names, days worked and salary amounts. The project had 27 workers for a total salary cost of 3,542,073 CFA.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 9

    Koeff Unit Harsat Total

    Instalasi bata 1 m2
    Bataco 12.50 pcs 300 3,750
    Pasir #REF! m3 7,700 #REF!
    Semen #REF! sak 5,250 #REF!
    Langsir Material 0.01 sak 65,000 400
    Upah Pasang #REF! OH 6,000 #REF!
    Total 6,000

    Productifitas Target #REF! m2/OH


    Perbandingan Semen: Pasir 1 : 5 ganti disini untuk simulasi kebutuhan
    Tebal Spasi 1.5 cm ganti disini untuk simulasi kebutuhan
    1 sak semen untuk: #REF! m2
    1 m3 pasir untuk: #REF! m2
    Asumsi Langsir
    1x langsir 400 pcs
    1x langsir untuk 32 m2

    Asumsi trip/ hari 13 kali

    112.086
    WALAH GRUP 1 maret -31 maret 2021
    Qty Harsat
    PENDAPATAN Pasangan Bata 0 6,300 CFA =
    Pasangan Bata 0 6,000 CFA =
    Plester 87.59 1,650 CFA =
    Plester 735.67 1,500 CFA =
    Beton 1753.44 1,500 CFA =
    PENGURANGAN Batako 15 cm 0 300 CFA =
    ntuk simulasi kebutuhan Batako 7 cm 0 250 CFA =
    ntuk simulasi kebutuhan Batako 5 cm 0 250 CFA =
    Pasir 0 7,700 CFA =
    Pasir Putih 1 10,000 CFA =
    Semen 126 5,100 CFA =
    Upah Langsir 0 20,000 CFA =
    Total Beton
    Total
    TOTAL =
    - CFA
    - CFA
    144,524 CFA
    1,103,505 CFA
    2,630,160 CFA
    - CFA
    - CFA
    - CFA
    - CFA
    10,000 CFA
    642,600 CFA
    - CFA
    - CFA
    3,225,589 CFA
    3,225,589 CFA
    MARET
    NO NAMA
    30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
    1 WALA ADEHAKI 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    2 NABOUDJA KPANTE 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    3 NADJOMBE BABA 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    4 ALEXANDER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    5 ABASSE YOMA 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    6 WAKE KPANDJA 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    7 KOLOU MAZABALO 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
    MASON
    8 MAIDADJI 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    9 KONDI 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    10 BATIE 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    11 SEIDOU 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    12 AHOKOMLA 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    13 AMARA KAMARE 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    14 BADSALIBE 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    15 ALI GNOFAM 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    16 ESSIOS MLEDEM 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    17 ABOUDOULADI 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    18 MUSSA ABBA NAMADINA 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1

    19 ISSAKA 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    20 ABOUDOUL FATAOU 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    21 YAYE IDE 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
    HELPER
    22 ABOUDUL RACHID 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    23 BOUKHARI 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    24 ABOUBACA SALOU 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    25 BASSIROU OUMAROU 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    26 SALISOU SANI 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

    27 ALI TONKOGA 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1

    CEK
    ARET
    DAYS TOTAL DAYS SALARY/MAN TOTAL SALARY
    20 21 22 23 24 25 26 27 28 29 30 31
    1 1 1 1 1 1 1 1 1 0 26 212,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 212,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    442 2,807,073 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 198,505 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    1 1 1 1 1 1 1 1 1 0 11 33,000 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    245 735,000 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    1 1 1 1 1 1 1 1 1 0 26 78,000 FCFA
    1 1 1 1 1 1 1 1 1 0 11

    661 687 CEK 3,542,073 FCFA


    SALARY/DAY
    TOTAL HARI BETON
    8,173 FCFA 6000 9 54000
    8,173 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    7,635 FCFA 6000 9 54000
    3,000 FCFA
    3,000 FCFA 864000
    3,000 FCFA
    3,000 FCFA
    3,000 FCFA 2,000 FCFA
    3,000 FCFA
    3,000 FCFA
    3,000 FCFA
    3,000 FCFA
    3,000 FCFA

    = 3,225,589 FCFA OK
    APR
    NO NAMA
    30 1 2 3 4 5 6 7 8 9 10 11 12
    1 WALA ADEHAKI 1 1 1 0 1 1 1 1 1 1 1 1

    2 NABOUDJA KPANTE 1 1 1 0 0 0 1 1 1 1 1 1

    3 NADJOMBE BABA 1 1 1 0 1 1 0 0 1 1 0 0

    4 ALEXANDER 1 1 1 0 1 1 1 1 1 1 0 0

    5 WAKE KPANDJA 1 1 1 0 1 1 1 1 1 1 1 1

    6 KOLOU MAZABALO 1 1 1 0 1 1 1 1 1 1 0 1

    MASON 7 MAIDADJI 1 1 1 0 1 1 1 1 1 1 0 0

    8 KONDI 1 1 1 0 1 1 0 1 1 1 1 1

    9 BATIE 1 1 1 0 1 1 1 1 1 1 0 0

    10 SEIDOU 1 1 1 0 1 1 1 1 1 1 0 1

    11 AMARA KAMARE 1 1 1 0 1 1 1 1 1 1 1 1

    12 ALI GNOFAM 1 1 1 0 1 1 1 1 1 1 0 1

    13 ESSIOS MLEDEM 0 0 1 0 1 1 0 1 1 1 1 1

    14 ABOUDOULADI 1 1 1 0 1 1 1 1 1 1 1 1

    15 MUSSA ABBA NAMADINA 1 1 1 0 1 1 1 1 1 1 1 1

    16 ISSAKA 1 1 1 0 1 1 1 1 1 1 1 1

    17 ABOUDOUL FATAOU 1 1 1 0 1 1 1 1 1 1 0 1

    18 YAYE IDE 1 1 1 0 1 1 1 0 0 0 0 1
    HELPER
    19 ABOUDUL RACHID 1 1 1 0 1 1 1 1 1 0 0 1

    20 ABOUBACA SALOU 1 1 1 0 1 1 1 1 1 1 1 1

    21 BASSIROU OUMAROU 1 1 1 0 1 1 1 1 1 1 1 1

    22 SALISOU SANI 1 1 1 0 1 1 1 1 1 1 1 1

    23 ALI TONKOGA 0 0 0 0 1 1 1 1 1 1 0 1

    CEK
    APRIL
    DAYS TOTAL DAYS
    13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
    1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 29
    1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 27
    1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 25
    0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 1 25
    1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 29
    1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 1 27
    1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 26 351
    1 1 1 1 1 1 1 1 1 0 1 1 1 1 1 1 1 1 27
    0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 26
    1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 28
    1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 29
    1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 28
    1 1 1 1 1 1 1 1 1 1 0 1 1 1 1 1 1 1 25
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 28
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 28
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 28
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 27
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 24
    267
    1 1 1 1 1 0 1 1 0 1 0 1 1 1 1 1 1 1 24
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 28
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 28
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 28
    1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 24

    618 618
    SALARY/MAN TOTAL SALARY SALARY/DAY

    206,271 FCFA 7,113 FCFA


    192,045 FCFA 7,113 FCFA
    177,820 FCFA 7,113 FCFA
    177,820 FCFA 7,113 FCFA
    206,271 FCFA 7,113 FCFA
    192,045 FCFA 7,113 FCFA
    184,932 FCFA 2,119,611 FCFA 7,113 FCFA
    192,045 FCFA 7,113 FCFA
    184,932 FCFA 7,113 FCFA
    199,158 FCFA 7,113 FCFA
    206,271 FCFA 7,113 FCFA
    199,158 FCFA 7,113 FCFA
    177,820 FCFA 7,113 FCFA
    84,000 FCFA 3,000 FCFA
    84,000 FCFA 3,000 FCFA
    84,000 FCFA 3,000 FCFA
    81,000 FCFA 3,000 FCFA
    72,000 FCFA 3,000 FCFA
    729,000 FCFA
    72,000 FCFA 3,000 FCFA
    84,000 FCFA 3,000 FCFA
    84,000 FCFA 3,000 FCFA
    84,000 FCFA 3,000 FCFA
    72,000 FCFA 3,000 FCFA

    CEK 2,848,611 FCFA = 3,225,589 FCFA OK

    You might also like