Belize MicroHouse Block Expenses

	A	B	C	D	E	F	G
1
2	Day	$30 workers	$50 worker	day total (BZ)	outcome wb	outcome block	$/block labor cost (usd)
3	1	4	1	$170.00	9	0	$0.30
4	2	4	0.5	$145.00	3	0	$0.76
5	3	6.5	1	$245.00	11	0	$0.35
6	4	0.6666666667	0	$20.00	0	0	$0.00
7	5	4.5	0	$135.00	5	0	$0.43
8	6	4	1	$170.00	10	0	$0.27
9	7	4	1	$170.00	9	0	$0.30
10	8	4	1	$170.00	8	0	$0.33
11	9	4	1	$170.00	8	0	$0.33
12	10	4	1	$170.00	0	200	$0.43
13	11	8	1	$290.00	0	400	$0.36
14	12	7.5	1	$275.00	0	600	$0.23
15	13	7	1	$174.20	0	300	$0.29
16
17						total block	1500
18						total (usd)	$1,065.00
19						total cost/block	$0.71
20
21	13	7	1	$86.67	11	0
22	14	4.833	1	$194.99	11	0
23	15	4.5	1	$185.00	12	0
24	16	5	1	$200.00	8	0
25	17	5	1	$200.00	11	0
26	18	7.333	1	$269.99	0	600
27	19	7.5	1	$184.25	3	600
28
29							1200
30						total usd	$660.45
31						cost/ block	$0.55
32
33
34
35						total phase 1 blocks	2700
36						cost	$1,725.45
37						labor cost/block	$0.64
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100