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
39.43
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
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
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
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
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
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
REQUIRED
488
1,420
1,505
2,940
2,570
451.49
776
1,868.49
( 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 )
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
REQUIRED
488.00
1,420.00
1,505.00
3,234.00
3,598.00
621.00
10,866.00
DELIVERED
( SITE REQUIREMENT )
REQUIRED
DELIVERED
2,145.00
142.00
602.00
5,733.00
2,827.00
1,087.00
12,536.00
( SITE REQUIREMENT )
REQUIRED
DELIVERED
488.00
0.00
0.00
441.00
257.00
0.00
1,186.00
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
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
SITE Requirement
487.50
1,420.00
SMART Blocks
245.00
660.00
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
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
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
8 Units
RMC 3,000 psi
689.00
728.00
451.49
1,868
4,110.00
5,588.47
9,698.47
3,037.00
4,157.50
7,194.50
757.90
1,019.20
361.19
2,138
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
5,630.00
6,905.36
12,535.36
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
NTHLY ACCOMPLISHMENT
MULATIVE ACCOMPLISHMENT
NTHLY ACCOMPLISHMENT
MULATIVE ACCOMPLISHMENT
NTHLY ACCOMPLISHMENT
MULATIVE ACCOMPLISHMENT
LATIVE ACCOMPLISHMENT
Month - 1
Month - 2
Month - 3
Month - 5
Month - 6
Month - 7
Month - 8