CONSTRUCTION AND RENOVATION WORKS TO A DOUBLE

STOREY LINK BUNGALOW AT KELANA JAYA, SELANGOR

WORK PROGRAM & PAYMENT SCHEDULE

CONSTRUCTION PERIOD : 5 months
14 28 42 56 70 84 98 112 126 140 154
1 2 3 4 5 6 7 8 9 10 11
ITEM DESCRIPTION AMOUNT (RM) Days 19-Sep 3-Oct 17-Oct 31-Oct 14-Nov 28-Nov 12-Dec 26-Dec 9-Jan 23-Jan 6-Feb 20-Feb

SUMMARY

A DEMOLITION WORKS 5,000.00 14 5,000 -

B ROOFING WORKS 19,876.35 20 5,960 13,916 -

C WALLS 3,558.80 14 1,070 2,489 -

D DOORS & WINDOWS 39,179.35 36 11,750 8,686 9,143 9,600 -

E WALL FINISHES 18,228.40 20 5,470 7,780 4,978 -

F FLOOR FINISHES 31,576.95 28 9,470 10,680 11,427 -

G STAIRCASE WORKS 7,139.45 20 2,140 1,880 3,119 -

H CEILING FINISHES 6,679.20 14 2,000 4,679 -

I SANITARY FITTINGS 14,420.00 20 4,330 3,240 6,850 -

J SUNDRIES 3,589.15 14 1,080 2,509 -

K ELECTRICAL WORKS 26,117.50 28 7,840 4,500 9,870 3,908 -

L EXTERNAL WORKS 20,667.00 28 6,200 3,860 5,440 5,167 -

TOTAL 196,032.15 62,310 13,916 11,175 16,923 14,579 10,680 13,307 11,039 13,859 13,730 9,348 5,167 -
% tage weekly 32% 7% 6% 9% 7% 5% 7% 6% 7% 7% 5% 3%
% tage cumulative 39% 45% 53% 61% 66% 73% 79% 86% 93% 97% 100%
30% 60,000 deposit for materials
advance work at site
CONSTRUCTION AND RENOVATION WORKS TO A DOUBLE
STOREY LINK BUNGALOW AT KELANA JAYA, SELANGOR

WORK PROGRAM & PAYMENT SCHEDULE

1 2 3 4 5 6 7 8
ITEM DESCRIPTION AMOUNT (RM) Days 19-Sep 26-Sep 3-Oct 10-Oct 17-Oct 24-Oct 31-Oct 7-Nov

SUMMARY

A DEMOLITION WORKS 5,000.00 7 5,000

B ROOFING WORKS 19,876.35 10 5,963 13,913

C WALLS 3,558.80 7 1,068 2,491

D DOORS & WINDOWS 39,179.35 18 11,754 8,685 9,142 9,599

E WALL FINISHES 18,228.40 10 5,469 7,780 4,980

F FLOOR FINISHES 31,576.95 14 12,631 10,680 8,266

G STAIRCASE WORKS 7,139.45 10 2,856 4,284

H CEILING FINISHES 6,679.20 7 2,672 4,008

I SANITARY FITTINGS 14,420.00 10 5,768 3,240 5,412

J SUNDRIES 3,589.15 7 1,077 2,512

K ELECTRICAL WORKS 26,117.50 14 7,835 11,240 7,042

L EXTERNAL WORKS 20,667.00 14 6,200 8,630 5,837

TOTAL 196,032.15 68,291 22,598 11,633 21,663 19,667 11,506 27,794 12,879
% tage weekly 35% 12% 6% 11% 10% 6% 14% 7%
% tage cumulative 46% 52% 63% 73% 79% 93% 100%
30% 60,000 deposit for materials
advance work at site