Amaia Scapes North Point - Cement Mon

FOR MODELS
Bungalow Pod
Twin Pod
Multi Pod
Single Homes
Twin Homes
Carriage Pod
TOTAL UNITS FOR SUBCON

CHANEL
5
10
5
20
10
5
90

RGL
5
0
3
22
10
0
59

KENNETH
5
10
5
22
14
4
99

Note: MP,TWP, and TWH are in per units not per model

House Model
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod

House Model
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod

House Model

NO. OF
NO. OF
FLOOR AREA
MODELS UNIT (LOT)
5
5
34
10
20
56
5
20
106
20
20
56
10
20
94
5

55

90

NO. OF
MODELS
5
0
3
22
10
0
40

NO. OF
UNIT
(LOT)
5
0
12
22
20
0
59

NO. OF
MODELS

NO. OF
UNIT

55

FLOOR
AREA
34
56
106
56
94
55

FLOOR
AREA

House Model
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod

House Model
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod

House Model
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod

NO. OF
MODELS
5
10
5
22
14
4
60

UNIT
(LOT)
5
20
20
22
28
4
99

FLOOR
AREA
34
56
106
56
94
55

NO. OF
MODELS
22
1
2
39
11
7
82

NO. OF
UNIT
(LOT)
22
2
8
39
22
7
100

FLOOR
AREA
34
56
106
56
94
55

NO. OF
MODELS
5
0
0
3
1
0
9

NO. OF
UNIT
(LOT)
5
0
0
3
2
0
10

FLOOR
AREA
34
56
106
56
94
55

nt - Cement Monitoring
NEHEMIAH
22
1
2
39
11
7
100

GGM
5
0
0
3
1
0
10

n per units not per model

CHANEL CEMENT MONITORIN

SITE Requirement
97.50
142.00
301.00
147.00
257.00
155.19

CEMENT Per Bldg. (40kgs)

SMART Blocks
RMC 2,500 psi
49.00
58.50
66.00
103.50
133.00
216.00
69.00
54.00
91.00
90.00
79.68

39.43

RGL CEMENT MONITORING

SITE Requirement
97.50
142.00
301.00
147.00
257.00
155.19

CEMENT Per Bldg. (40kgs)

SMART Blocks
RMC 2,500 psi
49.00
58.50
66.00
103.50
133.00
216.00
69.00
54.00
91.00
90.00
79.68
39.43

KENNETH CEMENT MONITOR

CEMENT Per Bldg. (40kgs)

SITE Requirement
97.50
142.00
301.00
147.00
257.00
155.19

SMART Blocks
49.00
66.00
133.00
69.00
91.00
79.68

RMC 2,500 psi

58.50
103.50
216.00
54.00
90.00
39.43

NEHEMIAH CEMENT MONITOR

SITE Requirement
97.50
142.00
301.00
147.00
257.00
155.19

CEMENT Per Bldg. (40kgs)

SMART Blocks
RMC 2,500 psi
49.00
58.50
66.00
103.50
133.00
216.00
69.00
54.00
91.00
90.00
79.68
39.43

GGM CEMENT MONITORING

SITE Requirement
97.50
142.00
301.00
147.00
257.00
155.19

CEMENT Per Bldg. (40kgs)

SMART Blocks
RMC 2,500 psi
49.00
58.50
66.00
103.50
133.00
216.00
69.00
54.00
91.00
90.00
79.68
39.43

CHANEL CEMENT MONITORING

RMC 3,000 psi

TOTAL REQUIREMENTS
SMART Blocks
245.00
660.00
665.00
1,380.00
910.00

34.45
72.80

SITE Requirement
487.50
1,420.00
1,505.00
2,940.00
2,570.00

90.30

775.97

398.41

9,698.47

4,258.41

RGL CEMENT MONITORING

RMC 3,000 psi

34.45
72.80
90.30

SITE Requirement
487.50
0.00
903.00
3,234.00
2,570.00
0.00
7,194.50

TOTAL REQUIREMENTS
SMART Blocks
245.00
0.00
399.00
1,518.00
910.00
0.00
3,072.00

KENNETH CEMENT MONITORING

TOTAL REQUIREMENTS

RMC 3,000 psi

34.45
72.80
90.30

SITE Requirement
487.50
1,420.00
1,505.00
3,234.00
3,598.00
620.77
10,865.27

SMART Blocks
245.00
660.00
665.00
1,518.00
1,274.00
318.73
4,680.73

NEHEMIAH CEMENT MONITORING

RMC 3,000 psi

34.45
72.80
90.30

SITE Requirement
2,145.00
142.00
602.00
5,733.00
2,827.00
1,086.36
12,535.36

TOTAL REQUIREMENTS
SMART Blocks
1,078.00
66.00
266.00
2,691.00
1,001.00
557.77
5,659.77

GGM CEMENT MONITORING

RMC 3,000 psi

34.45
72.80
90.30

SITE Requirement
487.50
0.00
0.00
441.00
257.00
0.00
1,185.50

TOTAL REQUIREMENTS
SMART Blocks
245.00
0.00
0.00
207.00
91.00
0.00
543.00

AL REQUIREMENTS
RMC 2,500 psi
292.50
1,035.00
1,080.00
1,080.00
900.00
197.13
4,584.63

AL REQUIREMENTS
RMC 2,500 psi
292.50
0.00
648.00
1,188.00
900.00
0.00
3,028.50

AL REQUIREMENTS

RMC 3,000 psi

689.00
728.00

REQUIRED
488
1,420
1,505
2,940
2,570

451.49

776
1,868.49

RMC 3,000 psi

757.90
728.00
0.00
1,485.90

( SITE REQUIREMENT )
DELIVERED

9,699

( SITE REQUIREMENT )
REQUIRED
DELIVERED
488.00
0.00
903.00
3,234.00
2,570.00
0.00
7,195.00

( SITE REQUIREMENT )

RMC 2,500 psi

292.50
1,035.00
1,080.00
1,188.00
1,260.00
157.70
5,013.20

AL REQUIREMENTS
RMC 2,500 psi
1,287.00
103.50
432.00
2,106.00
990.00
275.98
5,194.48

AL REQUIREMENTS
RMC 2,500 psi
292.50
0.00
0.00
162.00
90.00
0.00
544.50

RMC 3,000 psi

757.90
1,019.20
361.19
2,138.29

REQUIRED
488.00
1,420.00
1,505.00
3,234.00
3,598.00
621.00
10,866.00

DELIVERED

RMC 3,000 psi

1,343.55
800.80
632.09
2,776.44

( SITE REQUIREMENT )
REQUIRED
DELIVERED
2,145.00
142.00
602.00
5,733.00
2,827.00
1,087.00
12,536.00

RMC 3,000 psi

103.35
72.80
0.00
176.15

( SITE REQUIREMENT )
REQUIRED
DELIVERED
488.00
0.00
0.00
441.00
257.00
0.00
1,186.00

SUMMARY OF CEMENT REQU

CEMENT

REMENT )
BALANCE
488.00
1,420.00
1,505.00
2,940.00
2,570.00

MODEL
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod

776.00

TOTAL

9,699.00

CEME

REMENT )

REMENT )

BALANCE
488.00
0.00
903.00
3,234.00
2,570.00
0.00
7,195.00

MODEL
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod
TOTAL

CEMENT
MODEL
Bungalow Pod
Twin Pod

BALANCE
488.00
1,420.00
1,505.00
3,234.00
3,598.00
621.00
10,866.00

REMENT )
BALANCE
2,145.00
142.00
602.00
5,733.00
2,827.00
1,087.00
12,536.00

REMENT )
BALANCE
488.00
0.00
0.00
441.00
257.00
0.00
1,186.00

Multipod
Single Home
Twin Homes
Carriage Pod
TOTAL

CEMENT
MODEL
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod
TOTAL

CEME
MODEL
Bungalow Pod
Twin Pod
Multipod
Single Home
Twin Homes
Carriage Pod
TOTAL

SUMMARY OF CEMENT REQUIREMENTS ( IN BAGS ) - 358 Units

SITE Requirement
487.50
1,420.00
1,505.00
2,940.00
2,570.00
775.97
9,698

CEMENT FOR CHANNEL

SMART Blocks
245.00
660.00
665.00
1,380.00
910.00
398.41
4,258

RMC 2,500 psi

292.50
1,035.00
1,080.00
1,080.00
900.00
197.13
4,585

CEMENT FOR RGL

SITE Requirement
487.50
0.00
903.00
3,234.00
2,570.00
0.00
7,195

SMART Blocks
245.00
0.00
399.00
1,518.00
910.00
0.00
3,072

RMC 2,500 psi

292.50
0.00
648.00
1,188.00
900.00
0.00
3,029

CEMENT FOR KENNETH

SITE Requirement
487.50
1,420.00

SMART Blocks
245.00
660.00

RMC 2,500 psi

292.50
1,035.00

1,505.00
3,234.00
3,598.00
620.77
10,865

665.00
1,518.00
1,274.00
318.73
4,681

1,080.00
1,188.00
1,260.00
157.70
5,013

CEMENT FOR NEHEMIAH

SITE Requirement
2,145.00
142.00
602.00
5,733.00
2,827.00
1,086.36
12,535

SMART Blocks
1,078.00
66.00
266.00
2,691.00
1,001.00
557.77
5,660

RMC 2,500 psi

1,287.00
103.50
432.00
2,106.00
990.00
275.98
5,194

CEMENT FOR GGM

SITE Requirement
487.50
0.00
0.00
441.00
257.00
0.00
1,186

SMART Blocks
245.00
0.00
0.00
207.00
91.00
0.00
543

RMC 2,500 psi

292.50
0.00
0.00
162.00
90.00
0.00
545

8 Units
RMC 3,000 psi
689.00
728.00
451.49
1,868

RMC 3,000 psi

757.90
728.00
0.00
1,486

RMC 3,000 psi

-

Site Requirements ( Break Down ) - in Bags

WALL RIGHT
FILLER
TOTAL
190.00
297.50
487.50
570.00
850.00
1,420.00
425.00
1,080.00
1,505.00
1,420.00
1,520.00
2,940.00
1,030.00
1,540.00
2,570.00
475.00
300.97
775.97

4,110.00

5,588.47

9,698.47

Site Requirements ( Break Down ) - in Bags

WALL RIGHT
FILLER
TOTAL
190.00
297.50
487.50
255.00
648.00
903.00
1,562.00
1,672.00
3,234.00
1,030.00
1,540.00
2,570.00
-

3,037.00

4,157.50

7,194.50

Site Requirements ( Break Down ) - in Bags

WALL RIGHT
FILLER
TOTAL
190.00
297.50
487.50
570.00
850.00
1,420.00

757.90
1,019.20
361.19
2,138

RMC 3,000 psi

1,343.55
800.80
632.09
2,776

RMC 3,000 psi

103.35
72.80
0.00
176

425.00
1,562.00
1,442.00
380.00

1,080.00
1,672.00
2,156.00
240.77

1,505.00
3,234.00
3,598.00
620.77

4,569.00

6,296.27

10,865.27

Site Requirements ( Break Down ) - in Bags

WALL RIGHT
FILLER
TOTAL
836.00
1,309.00
2,145.00
57.00
85.00
142.00
170.00
432.00
602.00
2,769.00
2,964.00
5,733.00
1,133.00
1,694.00
2,827.00
665.00
421.36
1,086.36

5,630.00

6,905.36

12,535.36

Site Requirements ( Break Down ) - in Bags

WALL RIGHT
FILLER
TOTAL
190.00
297.50
487.50
213.00
228.00
441.00
103.00
154.00
257.00
-

506.00

679.50

1,185.50

Multi Pod
General Requirements
Site Development
Form Works
Concrete Works
Reinforcements
Masonry Works
Roofing Works
Woodworks and Joinery
Doors and Windows
Moisture and Thermal Controls
Floor Finishes
Internal Wall Finishes
Internal Ceiling Finishes
External Wall and Ceiling Fin
Painting Works
Electrical Intsallation
Plumbing Installation
Metal Works and Sundries
Shipment / Freight
TOTAL

Price
14,088.80
15,834.40
1,963.04
11,407.89
23,336.91
154,779.85
42,777.34
4,696.27
7,100.75
7,726.67
10,517.76
6,815.41
39,164.78
114,371.64
70,292.00

524,873.51

CON
Item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

DESCRIPTION
General Requirements
Site Development
Form Works
Concrete Works
Reinforcements
Masonry Works
Roofing Works
Woodworks and Joinery
Doors and Windows
Moisture and Thermal Controls
Floor Finishes
Internal Wall Finishes
Internal Ceiling Finishes
External Wall and Ceiling Finishes
Painting Works
Electrical Intsallation
Plumbing Installation
Metal Works and Sundries
Shipment / Freight
TOTAL

ACTUAL

Price
14,088.80
15,834.40
1,963.04
11,407.89
23,336.91
154,779.85
42,777.34
4,696.27
7,100.75
7,726.67
10,517.76
6,815.41
39,164.78
114,371.64
70,292.00
524,873.51

PROJECTED
PROJECTED

MONTHLY ACCOMPLISHMENT
COMMULATIVE ACCOMPLISHMENT

PO
PO

MONTHLY ACCOMPLISHMENT
COMMULATIVE ACCOMPLISHMENT

ACTUAL
ACTUAL

MONTHLY ACCOMPLISHMENT
COMMULATIVE ACCOMPLISHMENT
COMMULATIVE ACCOMPLISHMENT

CONSTRUCTION SCHEDULE ( SAMPLE ONLY ) - 8 MONT

%
2.68%
3.02%
0.37%
2.17%
4.45%
29.49%
8.15%
0.89%
1.35%
0.00%
1.47%
2.00%
1.30%
7.46%
0.00%
21.79%
13.39%
0.00%
0.00%
100.00%

NTHLY ACCOMPLISHMENT
MULATIVE ACCOMPLISHMENT

NTHLY ACCOMPLISHMENT
MULATIVE ACCOMPLISHMENT

NTHLY ACCOMPLISHMENT
MULATIVE ACCOMPLISHMENT

LATIVE ACCOMPLISHMENT

Month - 1

Month - 2

Month - 3

LE ONLY ) - 8 MONTHS PROCESS

Month - 4

Month - 5

Month - 6

Month - 7

Month - 8