Scribd
Importer
392 vues12 pages

Plan de construction kiosque en bois

Transféré par

Jean Marc Gbely
Copyright
© All Rights Reserved
Nous prenons très au sérieux les droits relatifs au contenu. Si vous pensez qu’il s’agit de votre contenu, signalez une atteinte au droit d’auteur ici.
Formats disponibles
Téléchargez aux formats XLSX, PDF, TXT ou lisez en ligne sur Scribd
392 vues12 pages

Plan de construction kiosque en bois

Transféré par

Jean Marc Gbely
Copyright
© All Rights Reserved
Nous prenons très au sérieux les droits relatifs au contenu. Si vous pensez qu’il s’agit de votre contenu, signalez une atteinte au droit d’auteur ici.
Formats disponibles
Téléchargez aux formats XLSX, PDF, TXT ou lisez en ligne sur Scribd

Le kiosque sera composé d'une section en brique 12 et d'une dallette beton sur 6 m, l'autre section sera faite de panneau

en bois
Construction kiosque 3mx3m Mise en place activite
Location site 20,000 0 - Refrigerateur
Brique 12 creux 200 150 30,000 Bouteille de gaze
Ciment 4,500 8 36,000 Gaziniere
Sable 20,000 1 20,000 Casserole
Gravier 5,000 1 5,000 Poele
Fer 15,000 1 15,000 Assiette
Eau 5,000 1 5,000 Verre
MOD maçon 50,000 1 50,000 Cuiliere
MOD ferraillage et coffrage 20,000 1 20,000 Fourchette
Chevron 8/6 2,500 10 25,000 Thermoce pour eau chaude
Tôle ondulée 2,000 11 22,000 Fût
Pointe n°10 1,000 2 2,000 Seau
MOD menuisierie 30,000 1 30,000 Bassine pour lavage
Electricité (materiel + MOD) 30,000 0 -
-
-
-
-
260,000
211,000
Planche largeur 30 cm 0.3
Longueur du kiosque 2.5
Largeur du kiosque 3 Metre lineaire en brique 12
Perimetre 11
Nbre de planche largeur 30 cm 37
Prix unitaire planche largeur 30 cm 3,500
Montant total 128,333

Construction de la plateforme 3m sur 2,5 m


Brique 15 pleine pour fondation 300 40 12,000
Brique 15 creuses pour 5 rangs 250 68 17,000
Ciment 5,000 3 15,000
Sable 3,000 3 9,000
Gravier 3,000 1 3,000
Eau 1,000 2 2,000
MOD maçon 22,000 1 22,000
-
80,000

Construction de la dallette
Ciment 5,000 1 5,000
Sable 3,000 2 6,000
Gravier 3,000 2 6,000
Fer 4,000 3 12,000
Planche 3,500 2 7,000
Chevron 1,500 2 3,000
Pointe 1,000 1 1,000
Eau 1,000 1 1,000
MOD maçon 7,000 1 7,000
MOD ferraillage et coffrage 17,000 1 17,000
65,000

Section panneau de bois


Paneau de bois 15,000 2 30,000
Chevron 2,500 11 27,500
Pointe 1,000 2 2,000
Tôle 2,000 12 24,000
-
MOD menuisier 21,500 1 21,500
105,000

250,000
n sera faite de panneau en bois
Mise en place activite Prix Unit. Qte/Mois Total
70,000 1 70,000 Spaghetti (carton de 40 barres) 6,000 6 36,000
30,000 1 30,000 Huile (carton de 12 bouteilles 1L) 12,000 3 36,000
20,000 1 20,000 Tomate en conserve -
5,000 3 15,000 Lait -
4,000 3 12,000 Sucre -
500 10 5,000 Cafe -
100 20 2,000 The -
100 20 2,000 Cube maggi -
100 20 2,000 Beurre -
8,500 2 17,000 Petit pois -
10,000 1 10,000 -
1,000 2 2,000 -
1,500 2 3,000
- - Nbre Kiosq
- - SDTM 27 21 25 69 02 Total/Mois
- -
- -
- -
190,000 01 42 90 48 95 Ablo
450,000 PLANCHE FOND 30/3 4METRE 4,300
PLANCHE FOND 25/3 4MÈTRE 3,800
PLANCHE FOND 20/3 4METRE 3,300
PLANCHE FOND 15/3 4METRE 2,500

Paneau 07 07 56 21 19 Hamed
60 000 fr avec 3m x 3m
82 250
07 07 98 04 17
20,500
17,000

37,500
Marge
6,000
3,000
2,000
3,000
3,000
3,000
2,000
1,000
2,000
-
-
-
25,000
10
250,000
Mois 1 Mois 2 Mois 3 Mois 4 Mois 5
Recette benefice net Kiosque 150,000 150,000 150,000 150,000 150,000
- - - - -
- - - - -
Total Recette 150,000 150,000 150,000 150,000 150,000

Charge benefice net Kiosque - - - - -


- - - - -
- - - - -
Total Depense - - - - -

Solde mensuel 150,000 150,000 150,000 150,000 150,000


Tresorerie mensuelle 150,000 300,000 450,000 600,000 750,000

Recette jouenaliere 5,000


Nbre de jours 30
Nbre de kiosques 1
Mois 6 Mois 7 Mois 8 Mois 9 Mois 10 Mois 11 Mois 12
150,000 150,000 150,000 150,000 150,000 150,000 150,000
- - - - - - -
- - - - - - -
150,000 150,000 150,000 150,000 150,000 150,000 150,000

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

150,000 150,000 150,000 150,000 150,000 150,000 150,000


900,000 1,050,000 1,200,000 1,350,000 1,500,000 1,650,000 1,800,000
Lubafrique
Yopougon 1 Sogephia

Yopougon 2

Bingerville
11/2/2020 11/2/2020
Confection table de vente porc frais 11/3/2020 11/3/2020
Confection stand 1 11/4/2020 11/4/2020
Confection stand 2
Achat accessoires vente porc frais 11/5/2020 11/5/2020
Achat accessoires stand 1 11/6/2020 11/6/2020
Achat accessoires stand 2
11/7/2020 11/7/2020
11/8/2020 11/8/2020
11/9/2020 11/9/2020
Lancement vente 1, stand 1, stand 2 11/10/2020 11/10/2020
11/11/2020 11/11/2020
11/12/2020 11/12/2020
11/13/2020 11/13/2020
11/14/2020 11/14/2020
11/15/2020 11/15/2020
11/16/2020 11/16/2020
11/17/2020 11/17/2020
Confection stand 3 11/18/2020 11/18/2020
Achat accessoires stand 3 11/19/2020 11/19/2020
11/20/2020 11/20/2020
Lancement stand 3 11/21/2020 11/21/2020
11/22/2020 11/22/2020
11/23/2020 11/23/2020
11/24/2020 11/24/2020
Confection table et Achat accessoires de vente 2 porc frais 11/25/2020 11/25/2020
Confection stand 1 et Achat accessoires
Confection stand 2 et Achat accessoires 11/26/2020 11/26/2020
Confection stand 3 et Achat accessoires 11/27/2020 11/27/2020
11/28/2020 11/28/2020
11/29/2020 11/29/2020
11/30/2020 11/30/2020
Lancement vente 2, stand 1, stand 2, stand 3 12/1/2020 12/1/2020
12/2/2020 12/2/2020
12/3/2020 12/3/2020
12/4/2020 12/4/2020
12/5/2020 12/5/2020
12/6/2020 12/6/2020
12/7/2020 12/7/2020
12/8/2020 12/8/2020
12/9/2020 12/9/2020
12/10/2020 12/10/2020
12/11/2020 12/11/2020
12/12/2020 12/12/2020
12/13/2020 12/13/2020
12/14/2020 12/14/2020
12/15/2020 12/15/2020
12/16/2020 12/16/2020
12/17/2020 12/17/2020
12/18/2020 12/18/2020
12/19/2020 12/19/2020
12/20/2020 12/20/2020
12/21/2020 12/21/2020
12/22/2020 12/22/2020
12/23/2020 12/23/2020
12/24/2020 12/24/2020
12/25/2020 12/25/2020
12/26/2020 12/26/2020
12/27/2020 12/27/2020
12/28/2020 12/28/2020
12/29/2020 12/29/2020
12/30/2020 12/30/2020
12/31/2020 12/31/2020
Bilan
Vente 1 Stand 1 Stand 2 Stand 3 Vente 2 Stand 1 Stand 2 Stand 3
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 -
18,000 13,000 13,000 - - - - -
18,000 13,000 13,000 - - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 - - - -
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
24,000 13,000 13,000 13,000 24,000 13,000 13,000 13,000
1,182,000 676,000 676,000 533,000 744,000 403,000 403,000 403,000

5,020,000

Vous aimerez peut-être aussi