R.

C STRUCTURAL SUMMARY

2017 2018
ITEM SCOPE OF WORKS
NOV DEC JAN FEB MAR APR MAY JUN JUL AUG
W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
1 SITE PREPARATION 100% 50% 50%
100% 50% 50%
2 CONSTRUCTION WORKS
8TH FLOOR
COLUMN S
50% 50% 50%
50% A 50%
BEAM & SLAB S 100%
0% 50% 50%
0% A 20% 20% 15% 15% 10% 10% 10%
STAIRCASE S 50%
0% 50% 50%
0% A 20% 20% 10% 10%
LIFT CORE S 100%
50% 50% 50%
20% A 20% 20% 20% 20% 20%
9TH FLOOR
COLUMN S 100%
0% 50% 50%
0% A 20% 20% 20% 20% 20%
BEAM & SLAB S 10%
0% 50% 50%
0% A 10% 10% 10%
STAIRCASE S 0%
0% 50% 50%
0% A 10% 20% `
LIFT CORE S
0% 50% 50%
0% A 20% 20% 20% 20% 20%
10TH FLOOR
COLUMN S 0%
0% 0% 50% 50%
0% A 0% 0% 0% 0% 0%
BEAM & SLAB S 0% 0%
0% 0% 50% 50%
0% A 0%
STAIRCASE S 0% 0%
0% 0% 50% 50%
0% A 0%
LIFT CORE S 0%
0% 0% 50% 50%
0% A 0%
11TH FLOOR
COLUMN S 0%
0% 50% 50%
0% A
BEAM & SLAB S 0%
0% 50% 50%
0% A
STAIRCASE S 0%
0% 50% 50%
0% A
LIFT CORE S 0%
0% 50% 50%
0% A
12TH FLOOR
COLUMN S 0%
0% 50% 50%
0% A
BEAM & SLAB S
0% 50% 50%
0% A
STAIRCASE S 0%
0% 50% 50%
0% A
LIFT CORE S
0% 50% 50%
0% A
13TH FLOOR
COLUMN S 0%
0% 50% 50%
0% A
BEAM & SLAB S
0% 50% 50%
0% A
STAIRCASE S 0%
0% 50% 50%
0% A
LIFT CORE S
0% 50% 50%
0% A
14TH FLOOR
COLUMN S 0%
0% 50% 50%
0% A
BEAM & SLAB S
0% 50% 50%
0% A
STAIRCASE S 0%
0% 50% 50%
0% A
LIFT CORE S
0% 50% 50%
0% A
15TH FLOOR
COLUMN S 0%
0% 50% 50%
0% A
BEAM & SLAB S
0% 50% 50%
0% A
STAIRCASE S 0%
0% 50% 50%
0% A
LIFT CORE S
0% 50% 50%
0% A
16TH FLOOR
COLUMN S 0%
0% 50% 50%
0% A
BEAM S
0% 50% 50%
0% A
STAIRCASE S 0%
0% 50% 50%
0% A
LIFT CORE S
0% 50% 50%
0% A
2.1 R.C ROOF STRUCTURAL S
0% 25% 25% 25% 25%
0% A
3.00 SWIMMING POOL
3.1 COLUMN S
0% 30% 30% 40%
100% A 50% 50%
3.2 BEAM & SLAB S
0% 25% 25% 25% 25%
0% A 10%
L.O.A (RM67,618,000.00) Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18
MONTHLY SCHEDULE % S 5.00% 15.00% 15.00% 21.50% 22.88% 18.13% 2.50% 0.00% 0.00% 0.00%
MONTHLY ACTUAL % A 6.75% 3.75% 3.750% 5.250% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
CUMULATIVE SCHEDULE % S 5.00% 20.00% 35.00% 56.50% 79.38% 97.50% 100.00% 100.00% 100.00% 100.00%
CUMULATIVE ACTUAL % A 6.75% 10.50% 14.25% 19.50% 19.50% 19.50% 19.50% 19.50% 19.50% 19.50%
FINANCIAL SCHEDULE (RM) S RM1,069,400.00 RM4,277,600.00 RM7,485,800.00 RM12,084,220.00
FINANCIAL ACTUAL (RM) A RM1,443,690.00 RM2,245,740.00 RM3,047,790.00 RM4,170,660.00