Sei sulla pagina 1di 60

LABOUR COST

Date
15/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

No of Persons

Amount
8
17
1
1

Total
700
350
1000
1000

5600
5950
1000
1000
0
13550

Total

Date
15/12/2010

MATERIAL COST
Description
socket 20mm
Elbows 20mm
ppv 1.5
cement

0
Qty

Amount
20
20
20
20

Total
30
30
180
735

600
600
3600
14700
19500

Total Cost
Date
16/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

33050
No of Persons

Amount
8
17
1
1

Total
700
350
1000
1000

5600
5950
1000
1000
0
13550

Total

Date
16/12/2010

MATERIAL COST
Description
cement
Nails
Transport

0
Qty

Amount
20
50
1

Total
735
140
800

14700
7000
800
0
22500

Total Cost

Date
17/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

36050

No of Persons

Amount
8
17
1
1

Total
700
350
1000
1000

5600
5950
1000
1000
0
13550

Total

Date
17/12/2010

MATERIAL COST
Description
cement
Nails Roofing
Transport
Roofing rubber

0
Qty

Amount
20
50
1
4

Total
735
200
800
150

14700
10000
800
600
26100

Total Cost

Date

Work Category

39650

No of Persons

Amount

Total

18/12/2010

masons
Casuals
Gitonga
Foreman

10
19
1
1

700
350
1000
1000

7000
6650
1000
1000
0
15650

Total

Date
18/12/2010

MATERIAL COST
Description
Sand
cement
4" bends
Roofing rubber
45' 4" bends
50' 3" bend
bush 3*2 bend
Tangit
Rocker

0
Qty

Amount
2
30
10
5
4
6
10
2
1

Total
20000
735
230
150
230
200
160
300
800

40000
22050
2300
750
920
1200
1600
600
800
70220

Total Cost
Date
19/12/2010

Work Category
masons
Casuals
Gitonga
Foreman
Watchman

85870
No of Persons

Amount
14
15
1
1
1

Total
700
350
1000
1000
1680

9800
5250
1000
1000
1680

Total
Date
20/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

18730
No of Persons

Amount
12
19
1
1

Total
700
350
1000
1000

8400
6650
1000
1000
0
17050

Total

Date
20/12/2010

MATERIAL COST
Description
Nails
Ventilations
cement
mabati 3*0.3m
mabati 20*3m
2.5*3m mabati
2*3m mabati
2*3m valley
wash kind rubber

0
Qty

Amount
25
5
30
97
20
39
35
12
5

Total
140
200
735
1700
1280
1480
650
700
1500

3500
1000
22050
164900
25600
57720
22750
8400
7500
313420

Total Cost

Date
21/12/2010

Work Category
masons

330470

No of Persons

Amount
13

Total
700

9100

Casuals
Gitonga
Foreman

20
1
1

350
1000
1000

7000
1000
1000
0
18100

Total

Date
21/12/2010

MATERIAL COST
Description
Qty
Ventilations
chokaa
pvc bend 1.5
cement
Adapter socket female
Adapter socket male
cement
Bend 45'

0
Amount
5
10
5
45
2
8
20
2

Total
200
200
90
735
100
100
735
230

1000
2000
450
33075
200
800
14700
460
52685

Total Cost

Date
22/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

70785

No of Persons

Amount
13
20
1
1

Total
700
350
1000
1000

9100
7000
1000
1000
0
18100

Total

Date
22/12/2010

MATERIAL COST
Description
cement
transport

0
Qty

Amount
30
1

Total
735
3200

22050
3200
25250

Total Cost
Date
23/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

43350
No of Persons

Amount
14
15
1
1

Total
700
350
1000
1000

9800
5250
1000
1000
0
17050

Total

Date
23/12/2010

MATERIAL COST
Description
cement

0
Qty

Amount
25

Total
735

18375
0
18375

Total Cost

Date
24/12/2010

Work Category
masons
Casuals

35425

No of Persons

Amount
14
15

Total
700
350

9800
5250

Gitonga
Foreman

Date
24/12/2010

Total
MATERIAL COST
Description
cement

1
1

Qty

1000
1000

Amount
25

1000
1000
0
17050
0
Total

735

18375
18375

Total Cost

25/12/2010
26/12/2010
27/12/2010

labour
labour
labour

Date
28/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

35425

1700
1700
1700

No of Persons

Amount
7
10
1
1

Total
700
350
1000
1000

4900
3500
1000
1000
0
10400

Total

Date
28/12/2010

MATERIAL COST
Description
cement
Nails
sand
ropes
Y8
transport

0
Qty

Amount
20
10
2
50
5
1

Total
735
140
20000
20
530
800

14700
1400
40000
1000
2650
800
60550

Total Cost

Date
29/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

70950

No of Persons

Amount
8
12
1
1

Total
700
350
1000
1000

5600
4200
1000
1000
0
11800

Total

Date
29/12/2010

MATERIAL COST
Description
ropes
cement

0
Qty

Amount
50
30

Total
20
735

1000
22050
23050

Total Cost

Date
30/12/2010

Work Category
masons

34850

No of Persons

Amount
12

Total
700

8400

Casuals
Gitonga
Foreman

15
1
1

350
1000
1000

5250
1000
1000
0
15650

Total

Date
30/12/2010

MATERIAL COST
Description
cement
transport

0
Qty

Amount
20
1

Total
735
1300

14700
1300
16000

Total Cost
Date
31/12/2010

Work Category
masons
Casuals
Gitonga
Foreman

31650
No of Persons

Amount
11
14
1
1

Total
700
350
1000
1000

7700
4900
1000
1000
0
14600

Total

Date
31/12/2010

MATERIAL COST
Description
cement

0
Qty

Amount
20

Total
735

14700
14700

Total Cost

29300
1700
1700

1/1/2011
2/1/2011
Date

Work Category
3/1/2011 masons
Casuals
Gitonga
Foreman

No of Persons

Amount
11
14
1
1

Total
700
350
1000
1000

7700
4900
1000
1000
0
14600

Total

Date

MATERIAL COST
Description
3/1/2011 cement
sand
chokaa
3" nails
Paddlok

0
Qty

Amount
20
2
5
2
2

Total
735
20000
200
140
500

14700
40000
1000
280
1000
56980

Total Cost

Date

Work Category
4/1/2011 masons
Casuals
Gitonga
Foreman

71580

No of Persons

Amount
11
15
1
1

Total
700
350
1000
1000

7700
5250
1000
1000

0
14950

Total

Date

MATERIAL COST
Description
4/1/2011 cement
chokaa
Nails
blade

0
Qty

Amount

Total

20
5
15
1

735
200
140
100

14700
1000
2100
100
0
17900

Total Cost

Date

32850

Work Category
5/1/2011 masons
Casuals
Gitonga
Foreman

No of Persons

Amount
11
16
1
1

Total
700
350
1000
1000

7700
5600
1000
1000
0
15300

Total

Date

MATERIAL COST
Description
5/1/2011 cement
ropes
Nails

0
Qty

Amount
20
50
10

Total
735
20
140

14700
1000
1400
0
17100

Total Cost
Date

32400

Others
timber 3*2
timber 2/2

Size

TNG T&9
0.75 round

Amount
27
18

3500
400

27
8

Contract-Roofing
Contract -Ceiling
T& G

54000
41400
0
94500
3200
65000
25000
15000

Total

298100

SUMMARY REPORT FROM DATE 15/12/2010 - 5/1/2011


Date
15/12/2010
16/12/2010

Total

2000
2300

Amount

Total
33050
36050

33050
69100

17/12/2010
18/12/2010
19/12/2010
20/12/2010
21/12/2010
22/12/2010
23/12/2010
24/12/2010
25/12/2010
26/12/2010
27/12/2010
28/12/2010
29/12/2010
30/12/2010
31/12/2010
1/1/2010
2/1/2010
3/1/2011
4/12/2010
5/1/2010
Timber
T& G
Contract

39650
85870
18730
330470
70785
43350
35425
35425
1700
1700
1700
70950
34850
31650
29300
1700
1700
71580
33750
32400
95400
97700
105000

108750
194620
213350
543820
614605
657955
693380
728805
730505
732205
733905
804855
839705
871355
900655
902355
904055
975635
1009385
1041785
1137185
1234885
1339885

Analysis for Bee center from 15/12/2010 22jan 2011

Terrazo materials
Date
Materials
1/6/2011 strips
1/8/2011 cream chipps 1/4
white chipps 1/4
cream chipps 3/16
white chipps 3/16
panel pins
hard brushes
cream chipps 3/16
white chipps 3/16
white cement
red oxide
blue oxide
yellow oxide
strips black
1/12/2011 brush
red oxide
black oxide
yellow oxide
cream chipps 3/16
white chipps 1/4
cream chipps 3/16
white chipps 3/16
cream chipps 1/4
cream chipps 3/16
skarting timber
1/13/2011 gramping clips(pins
black oxide
white cement
red oxide
yellow oxide
black oxide
brush
scrapers
1/14/2011 skarting timber
1/15/2011 gramping clips(pins
1/17/2011 gramping clips(pins
1/18/2011 strips
skarting strips
brush
1/19/2011 wire brush
yellow oxide
blue oxide
red oxide
panel pins
black oxide

Qty

Amount
100
14
23
8
16
20
10
30
30
20
25
25
25
200
2
25
9
25
16
28
16
25
14
10
200
10
5
20
25
25
25
10
6
400
10
10
70
100
10
10
50
25
25
10
4

60
550
350
550
400
80
100
550
400
1650
400
400
400
100
250
400
400
400
550
400
550
400
400
550
8
80
400
1650
400
400
400
200
100
8
80
80
100
100
200
200
400
400
400
100
600

Total
6000
7700
8050
4400
6400
1600
1000
16500
12000
33000
10000
10000
10000
20000
500
10000
3600
10000
8800
11200
8800
10000
5600
5500
1600
800
2000
33000
10000
10000
10000
2000
600
3200
800
800
7000
10000
2000
2000
20000
10000
10000
1000
2400

noneslides
white cement
1/20/2011 terrazo machine hire
blue oxide
white cement
badex
electric cable(terazo cleanin
church electric bil

110
15
1
25
1
1
60
1

10
1650
1500
400
1650
200
180
2000

Total
Date
1/6/2011 masons
casuals
gitonga
foreman

1100
24750
1500
10000
1650
200
10800
2000
411850

No

Amt
11
13
1
1

Total
700
350
1000
1000

7700
4550
1000
1000
14250

Materials
cement
Total cost

30

735

22050
36300

1/7/2011 masons
casuals
gitonga
foreman

11
12
1
1

700
350
1000
1000

7700
4200
1000
1000
13900

Materials
1/7/2011 cement
buckets
brushes
kamba
ventilators
kamba
sand(lorries

40
5
4
20
4
40
2

735
200
50
20
200
20
20000

29400
1000
200
400
800
800
40000
72600
86500

11
12
1
1
1

700
350
1000
1000
1680

7700
4200
1000
1000
1680
15580

30
10
50
100

735
140
20
150

22050
1400
1000
15000
39450

Total cost
1/8/2011 masons
casuals
gitonga
foreman
Watchman
Materials
cement
nails
kamba
gumpost

Total cost

55030

1/9/2011 casuals
gitonga
Total cost
1/10/2010 masons
casuals
gitonga
foreman
Materials
paddlock

2
1

350
1000

700
1000
1700

9
13
1
1

700
350
1000
1000

6300
4550
1000
1000
12850

500

1000

Total cost
1/11/2011 masons
casuals
gitonga
foreman
Materials
cement

13850
9
13
1
1

700
350
1000
1000

6300
4550
1000
1000
12850

20

735

14700
Err:522

Total cost
1/12/2011 masons
casuals
gitonga
foreman
Materials
cement
buckets
ventilation
4" pipes
3" pipes
tangit
gumpost

27550
10
13
1
1

700
350
1000
1000

7000
4550
1000
1000
13550

30
3
1
2
4
4
100

735
200
200
1300
700
400
150

22050
600
200
2600
2800
1600
15000
44850

Total cost
1/13/2011 masons
casuals
gitonga
foreman
Materials
cement
transport
ventilation
nails

58400
10
15
1
1

700
350
1000
1000

7000
5250
1000
1000
14250

44
1
10
10

735
800
200
140

32340
800
2000
1400

kamba

50

20

1000
37540

Total cost

51790

1/14/2011 masons
casuals
gitonga
foreman
Total

10
14
1
1

700
350
1000
1000

7000
4900
1000
1000
13900

1/15/2011 masons
casuals
gitonga
foreman

10
14
1
1

700
350
1000
1000

7000
4900
1000
1000
13900

20
3
85

735
9500
150

14700
28500
12750

Materials
cement
tanks
gumposts

55950
Total cost

69850

1/16/2011 casuals
gitonga
Total

2
1

350
1000

700
1000
1700

1/17/2011 masons
casuals
gitonga
foreman

8
13
1
1

700
350
1000
1000

5600
4550
1000
1000
12150

2
35

20000
735

40000
25725

Materials
lorries sand
cement

65725
Total cost

77875

1/18/2010 masons
casuals
gitonga
foreman
Total cost

8
13
1
1

700
350
1000
1000

5600
4550
1000
1000
12150

1/19/2011 masons
casuals
gitonga

8
13
1

700
350
1000

5600
4550
1000

foreman

1000

1000
12150

Materials
cement

35

735

25725

Total cost

37875

1/20/2011 masons
casuals
gitonga
foreman
Materials
cement
nails
kamba

10
15
1
1

700
350
1000
1000

7000
5250
1000
1000
14250

20
10
50

735
140
20

14700
1400
1000
0
17100

Total

31350

1/21/2011 masons
casuals
gitonga
foreman
Materials
nails
kamba

10
15
1
1

700
350
1000
1000

7000
5250
1000
1000
14250

4
50

140
20

560
1000
0
1560

Total

15810

1/22/2011 masons
casuals
gitonga
foreman
watchman
Total

10
15
1
1
1

700
350
1000
1000
1680

Others
terrazo labour(8300*30)
KPLC(relocatin post)

249000
40000

SUMMARY REPORT FROM DATE 6/1/2011 - 221/2011


Date

7000
5250
1000
1000
1680
15930

Amount

Total

1/6/2011 Labor

36300

36300

1/7/2011 Labor

and material cost


and material cost
Labor
and material cost
1/8/2011
1/9/2011 Labor and material cost
1/10/2011 Labor and material cost
1/11/2011 Labor and material cost
1/12/2011 Labor and material cost
1/13/2011 Labor and material cost
1/14/2011 Labor and material cost
1/15/2011 Labor and material cost
1/16/2011 Labor and material cost
1/17/2011 Labor and material cost
1/18/2011 Labor and material cost
1/19/2011 Labor and material cost
1/20/2011 Labor and material cost
1/21/2011 Labor and material cost
1/22/2011 Labor and material cost
Terrazo materials

86500

122800

55030

177830

1700

179530

13850

193380

27550

220930

58400

279330

51790

331120

13900

345020

69850

414870

1700

416570

77875

494445

12150

506595

37875

544470

31350

575820

15810

591630

Terrazo labour
KPLC
Steel fabricators
Date

Description

1/12/2011 bal from 14dec 2010

15930

607560

411850

1019410

249000

1268410

40000

1308410

487980

1796390

Bal c/f

Expenses Amt
Cash In

259,794.00

Labour & Material 15th-5/1/2011

Balance
259,794.00

1,041,785.00

1,301,579.00

Timber

95,400.00

1,396,979.00

T& G

97,700.00

1,494,679.00

contract

105,000.00

1,599,679.00

Labour & Material 6th-22/1/2011

607,560.00

2,207,239.00

Terrazo labor

249,000.00

2,456,239.00

Terrazo materials

411,850.00

2,868,089.00

40,000.00

2,908,089.00

Kplc
Steel fabricators

487,980.00

PAYMENT
Balance by 10th Jan 2011
Breakdown of Payment
1st payment

3,396,069.00
2,008,500.00 1,387,569.00

259,794.00 3,136,275.00
Amount in Ksh
811,500.00

2nd payment

197,000.00

3rd payment

1,000,000.00

Total

2,008,500.00

0.00 1,387,569.00

Terrazo Materials
1/24/2011 roll brushes
terrazo brushes
machine transport
machine hire 24/1/2011
machine hire 25/1/2011
machine hire 28/1/2011
machine hire 29/1/2011
25/1/201 washing brushes
grimping pins
grimping strips
1/26/2011 3/16 clipscream
3/16 clips black
3/16 clips white
white cement
washing brushes

2
6
1
1
1
1
1
10
10
150
3
6
8
17
4

700
200
100
2000
1500
1500
2050
200
100
100
550
350
550
1650
200

Total
PAINTING MATERIALS
1/24/2011 celotape
4ltr black
4ltr universal undercoat
white spirit
brushes
brushes
rolling brush
1/27/2011 scrappers
sand paper(ft
brushes
20ltr silk cream
vinylwhite 20ltr
universal undercoat 4ltr
brushes
1/29/2011 polish
acid 14ltr
pollyfila
white spirit 5ltr

1400
1200
100
2000
1500
1500
2050
2000
1000
15000
1650
2100
4400
28050
800
64750

1
1
1
1
4
4
4
3
10
6
2
2
5
1
1
1
7
1

30
2100
2100
950
200
150
700
100
35
400
10000
10000
2100
200
2500
900
150
950

30
2100
2100
950
800
600
2800
300
350
2400
20000
20000
10500
200
2500
900
1050
950
0
68530

2
1

350
1000

700
1000
0
1700

9
5
1

350
700
1000

3150
3500
1000

Total
Construction & Other Expenses
1/23/2011 casuals
gitonga
Total
1/24/2011 casuals
masons
gitonga

foreman

Materials
kamba
nails 4"
roll 2.5mm
gumpost transoprt
scrappers
gumpost transoprt
3" nails
kamba
scrappers

1000

1000
0
8650

30
3
90
1
2
1
10
50
2

20
140
180
800
100
800
140
20
100

600
420
16200
800
200
800
1400
1000
200

Total
Total Cost
1/25/2011 casuals
masons
gitonga
foreman

21620
30270
9
5
1
1

350
700
1000
1000

3150
3500
1000
1000
0
8650

19
50

735
20

13965
1000
0
14965
23615

9
5
1
1

350
700
1000
1000

3150
3500
1000
1000
0
8650

20
2

735
500

14700
1000
0
15700
24350

8
14
1
1

700
350
1000
1000

5600
4900
1000
1000

Total
cement
kamba
Total
Total Cost
1/26/2011 casuals
masons
gitonga
foreman

cement
paddlocks
Total
Total Cost
1/27/2011 masons
casuals
gitonga
foreman
Total
1/28/2011 casuals
masons
foreman

12500
14
8
1

350
700
1000

4900
5600
1000

gitonga

Total
kambas
nails
ventilation
blades
paint

1000

40
5
11
1
1

20
140
200
100
2000

14
8
1
1

350
700
1000
1000

735

Total
Total Cost
1/29/2011 casuals
masons
gitonga
foreman
Total
cement
Total Cost
2
1

350
1000

Total
5
9
1
1

700
350
1000
1000

Total

700
1000

3500
3150
1000
1000
8650

cement
kamba
lorries of sand

10
15
2

735
20
20000

Total
Total Cost

SUMMARY REPORT FROM DATE 6/1/2011 - 221/2011

and material cost


1/24/2011 Labor and material cost
1/25/2011 Labor and material cost
1/26/2011 Labor and material cost
1/27/2011 Labor and material cost
1/28/2011 Labor and material cost
1/29/2011 Labor and material cost
1/30/2011 Labor and material cost

4900
5600
1000
1000
0
12500
1470

1700

1/31/2011 masons
casuals
gitonga
foreman

1/23/2011 Labor

12500
800
700
2200
100
2000
0
5800
18300

13970

1/30/2011 casuals
gitonga

Date

1000

Amount

Total
1700

1700

30270

31970

23615

55585

24350

79935

12500

92435

18300

110735

13970

124705

1700

126405

7350
300
40000
0
47650
56300

1/31/2011 Labor

and material cost


Terrazo materials
Painting work
painting labor(contract

56300

182705

64750

247455

68530

315985

250000

565985
565985

Date

Description
2/1/2011 bal from 22nd jan 2011

Bal c/f

Expenses Amt Cash In

Balance

1,387,569.00

1,387,569.00

Labour & Material 23-31jan

182,705.00

1,570,274.00

contract(painting

250,000.00

1,820,274.00

Terrazo materials

64,750.00

1,885,024.00

painting work

68,530.00

1,953,554.00

Steel fabricators

1,953,554.00

PAYMENT

1,953,554.00

Balance by 10th Jan 2011


Breakdown of Payment

1,387,569.00
Amount in Ksh

1st payment
2nd payment
3rd payment
Total

0.00

565,985.00

0.00

1,953,554.00

Date
Descr
5/6/2011 masons
casuals
gitonga
foreman

Qty

Total

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

casuals
gitonga

2
1

350
1000

700
1000
1700

5/9/2011 masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

5/10/2011 Descr
masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500

5/7/2011 masons
casuals
gitonga
foreman

5/8/2011

5/11/2011

5/12/2011

5/13/2011

5650
5/14/2011
masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

casuals
gitonga

2
1

350
1000

700
1000
1700

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals

2
5

700
350

1400
1750

5/15/2011

1400
1750
1000
1500
5650
Total

5/16/2011

5/17/2011

5/18/2011

5/19/2011

5/20/2011

5/21/2011

gitonga
foreman

1
1

1000
1500

1000
1500
5650

casuals
gitonga

2
1

350
1000

700
1000
1700

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

casuals

350

700

5/22/2011

5/23/2011

5/24/2011

5/25/2011

5/26/2011

5/27/2011

5/28/2011

5/29/2011

gitonga

1000

1000
1700

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

casuals
gitonga

2
1

350
1000

700
1000
1700

5/30/2011

5/31/2011

6/1/2011

6/2/2011

6/3/2011

6/4/2011

6/5/2011

6/6/2011
masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

masons
casuals
gitonga
foreman

2
5
1
1

700
350
1000
1500

1400
1750
1000
1500
5650

casuals
gitonga

2
1

350
1000

700
1000
1700

masons
casuals
gitonga
foreman

2
7
1
1

700
350
1000
1500

1400
2450
1000
1500

6/7/2011

6/8/2011

6/9/2011

6/10/2011

6/11/2011

6/12/2011

6/13/2011

6350
6/14/2011
masons
casuals
gitonga
foreman

2
7
1
1

700
350
1000
1500

1400
2450
1000
1500
6350

masons
casuals
gitonga
foreman

2
7
1
1

700
350
1000
1500

1400
2450
1000
1500
6350

masons
casuals
gitonga
foreman

2
7
1
1

700
350
1000
1500

1400
2450
1000
1500
6350

masons
casuals
gitonga
foreman

2
7
1
1

700
350
1000
1500

1400
2450
1000
1500
6350

masons
casuals
gitonga
foreman

2
7
1
1

700
350
1000
1500

1400
2450
1000
1500
6350

casuals
gitonga

2
1

350
1000

700
1000
1700

masons
casuals
gitonga
foreman

2
7
1
1

700
350
1000
1500

1400
2450
1000
1500
6350

21/069/2011
masons
casuals

2
7

700
350

1400
2450

6/15/2011

6/16/2011

6/17/2011

6/18/2011

6/19/2011

6/20/2011

gitonga
foreman

1
1

1000
1500

1000
1500
6350

masons
casuals
gitonga
foreman

2
7
1
1

700
350
1000
1500

1400
2450
1000
1500
6350

masons
casuals
gitonga
foreman
watchman

2
7
1
1
1

700
350
1000
1500
1680

1400
2450
1000
1500
1680
8030

masons
casuals
gitonga
foreman

3
7
1
1

700
350
1000
1500

2100
2450
1000
1500
7050

masons
casuals
gitonga
foreman

1
7
1
1

700
350
1000
1500

700
2450
1000
1500
5650

casuals
gitonga
foreman

1
1
1

350
1000
1500

350
1000
1500
2850

casuals
gitonga
foreman

4
1
1

350
1000
1500

1400
1000
1500
3900

masons
casuals
gitonga
foreman

1
4
1
1

700
350
1000
1500

700
1400
1000
1500
4600

6/22/2011

6/23/2011

6/24/2011

6/25/2011

6/26/2011

6/27/2011

6/28/2011

6/29/2011

masons
casuals
gitonga
foreman

1
4
1
1

700
350
1000
1500

700
1400
1000
1500
4600

masons
casuals
gitonga
foreman

1
4
1
1

700
350
1000
1500

700
1400
1000
1500
4600

masons
casuals
gitonga
foreman

1
1
1
1

700
350
1000
1500

700
350
1000
1500
3550

masons
casuals
gitonga
foreman

1
1
1
1

700
350
1000
1500

700
350
1000
1500
3550

6/30/2011

7/1/2011

7/2/2011

OTHER COST
Purchase water
Quat sand 400ft
Achatane 400ft12
Skating Timber750ft
Sunray estimate
michel deposit
miscelcellanious
drilling water
drilling road

1 lorry
6
32

3800
2400
4800
2400
2500
2500
3000
50000
50000

extra labour for contractors


Mohamed
wardropes
doors

3100
700
3800

kimuna
curtain rods@tower holders
4300
platic and f@g covers
1800

6000
macharia
extra labour for togo
house mwita

18500

Muhia vents for flash doors and break(vioo)


kamwea
water connections
pipe workers @security connections
care taker house
repair water clost handles
main pump pipe,drainage

10000
5000
10000
10000

total

25000

total

2350
1550
800
5000

Peanut butter
phenotex
Turpetine

dstv box
sand

2500
20000

lotter machine

5500

sign vitter

1500

331000
cost of summary from 6th May- 2nd July 2011

KIOGORA
GITONGA
PATRICK

2,047,548
298,230
331,000

GRAND TOTAL

2,676,778

Balance
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Date

Description

Bal c/f

2/1/2011 bal from 22nd jan 2011

Expenses Amt
Cash In

Balance

1,286,434.00

1,286,434.00

Labour & Material 23-31jan

1,286,434.00

contract(painting

1,286,434.00

Terrazo materials

1,286,434.00

painting work

1,286,434.00

Shiny Glass & Paints

1,286,434.00

PAYMENT
Balance by 19th Feb 20111,286,434.00

1,567,000.00

-280,566.00

0.00

0.00

-280,566.00

3150
2000
350
160
600
800
140
0
175
1365
30
100
7500
2500
2500
8100
7400
7400
60
2500
2500
2500
0
7500
2500
2500
20000
5000
0
7500

Breakdown of Payment Amount in Ksh


1st payment 5/3/11
2nd payment 7/3/11

50,000.00
1,517,000.00

3rd payment
Total

1,567,000.00

2/23/2011 conducts 20mm


conducts 32mm
couplers 20mm
bend 32mm
4way circular box
circular box
coupler 20mm

30
10
50
4
12
16
20

105
200
7
40
50
50
7

2/25/2011 coupler 20mm


20mm
celtapes
gloves
1.5mm red
1.5mm black
1.5mm cream
2.5mm red
2.5mm green
2.5mm blak
tape
1.5 red
1.5mm blak
1.5mm green

25
13
1
1
3
1
1
3
2
2
2
1
1
1

7
105
30
100
2500
2500
2500
2700
3700
3700
30
2500
2500
2500

2/28/2011 1.5mm red


1.5mm black
1.5mm green
2.5 twin box
1.5mm red

3
1
1
1
2

2500
2500
2500
20000
2500

3/1/2011 1.5mm red

2500

1.5mm black
1.5mm green
tape
simple box
1.5mm black
1.5mm green

1
1
3
1
1
1

2500
2500
30
50
2500
2500

3/3/2011 2.5mm red


2.5mm green
2.5mm blak
2.5mm red
2.5mm green
2.5mm blak

3
2
2
2
2
2

3700
3700
3700
3700
3700
3700

3/4/2011 1.5mm red


1.5mm green
1.5mm blak
2.5mm red
2.5mm green
2.5mm blak

2
1
1
1
1
1

2500
2500
2500
3700
3700
3700

6.0mm green
6.0mm red
6.0mm black
1.5mm red
1.5mm green
1.5mm blak

3
1
1
1
1
1

8400
8400
8400
2500
2500
2500

3/8/2011 6.0mm green


6.0mm red
6.0mm black
1.5mm red
1.5mm green
1.5mm blak

1
1
1
1
1
1

8400
8400
8400
2500
2500
2500

3/9/2011 6.0mm red


6.0mm black
switch box
coupler
tapes
6.0 mm red
6.0mm green

1
2
3
2
5
4
1

8400
8400
50
7
30
8400
8400

2500
2500
90
50
2500
2500
0
11100
7400
7400
7400
7400
7400
0
5000
2500
2500
3700
3700
3700
0
25200
8400
8400
2500
2500
2500
0
8400
8400
8400
2500
2500
2500
0
8400
16800
150
14
150
33600
8400

64
26
8
24
70
70
16
48
16
16

160
180
300
380
100
10
1000
900
1400
600

10240
4680
2400
9120
7000
700
16000
43200
22400
9600

10/311

1way gang switch


2way gang switch
3way gang switch
13A sockets
straight holder
rings
5A m.c.b.s
30A m.c.b.s
cooker control units
cooker connections

2BA machine screw


4BA machine screw
Tapes
Ball fittings
Twin sockets
Acevieal outlets
Coaxial Aslan
Instant showers
Instant water switches
Coiling roll complete
One way gang switches
Two way gang
Three way gang
13 A Sloutlets
Twin sockets
Cooker connectors
Cooker controll unit
Ball fittings
Stragh holders
5A M C B S
30 a m c b s
Ceilling nose complete

4
4
3
16
16
16
1
10
16
1
6
4
6
4
1
1
1
1
6
3
4
6

700
700
100
700
800
700
1000
2800
1200
2160
80
90
200
90
650
700
1600
750
100
700
700
500

2800
2800
300
11200
12800
11200
1000
28000
19200
2160
480
360
1200
360
650
700
1600
750
600
2100
2800
3000

Potrebbero piacerti anche