meeting report format
DESCRIPTION
docTRANSCRIPT
MONTHLY PROGRESS REVIEW REPORT Page - 01
1. GENERAL
Project NameProject Code 211 M
Contract Number Contract Package :13 ( ICB ) Report submission date 12/23/2008
Progress Report up to 30/Nov/08 Monthly meeting on 12/27/2008
2. PROJECT DATA
Employer Road Development Authority
Consultant / Engineer BCEOM Societe Francaise D'ingenire
Maga PM / SM Mr. BMP Balasooriya
Brief description of the Project
Contract Value Rs. Original 1,149,176,496.60 Commencement Date Original 3/8/2007
Contract Value Rs. Revised 1,149,176,496.60 Completion Date Original 12/11/2008
At Completion 1,690,503,560.00 Contract period ( months) Original 21.5
Date 7/15/2009 Date 12/21/2008
Remarks: 10 days EOT approved
Completion date 3/31/2009 Contract period ( months) Revised 25.1
Date Months % to revised period
Contract period elapsed up to 11/30/2008 21.1 84%
Remaining contract period 4.0 16%
Up to ( date ) Rs. % to Original / Revised / Expected / contract value
Value of work done 11/30/2008 808,005,665 70% Balance work Rs. 341,170,832
Add: Price Escalations 11/30/2008 291,459,790 25% Balance work % 30%
Total Value of work done 11/30/2008 1,099,465,455
Remarks
Cost surplus / overrun Budgeted Rs. 119,015,461.00 Budgeted ( % ) 10%
Cost surplus / overrun 102,500,000.00 9%
Current Cost surplus / overrun as at 30/Nov/08 (89,585,000.00) Current ( % ) -8%
3. PLANNED PROGRESS VS. PHYSICAL PROGRESS
Up to 11/30/2008
Description Lead / Lag %PLANNED PROGRESS PHYSICAL PROGRESS
Rs. % Rs. %
Progress of work -2% 834,914,149.00 73% 808,005,665.00 70%
Rehabilitation / Improvements to Padeniya - Puttalam Road - Contract Package 13 ( ICB )
Rehabilitation / improvements to Padeniya - Puttalam Road . Length 61.37 Km. Width 11.2 meters. Funded by World Bank. Contractor MAGA - KDAW JV.
Expected contract value with adjustments / escalations Rs.
Extension of time (EOT) requested up to
Extension of time ( EOT ) approved up to
Original /Revised / Expected
Original /Revised / Expected
Expected at completion Rs.
Expected at completion ( % )
Reasons for lead / lag2% lag wiil be caught up during next month.
Progress Review Report Continued ……. Page - 02Project Name : Padeniya - Puttalam Project - C 13
Progress data up to submission of report 23/Dec/08
4. PROJECT FINANCIAL DATA
Advance payment received Rs. 172,376,474.00 Balance outstanding Rs. 79,189,752.00
Accumulated Retention sum Rs. 57,458,824.00 Up to certified IPC No 18
Payment terms as per the contract: Time for certification ( Days ) 14
Time for payment ( Days ) 21 days from certification
BILLS CERTIFIED / RECEIVED & RECEIVABLE Interim Claim No: Amount submitted Amount certified Amount Received Balance to be received
995,856,785.00 884,602,394.02 884,602,394.02 -
IPC No.15 62,856,855.00 59,528,672.67 38,719,667.00 20,809,005.67
IPC No.16 64,859,856.20 63,640,949.95 44,055,520.00 19,585,429.95
IPC No.17 69,785,756.00 66,864,125.15 59,658,000.00 7,206,125.15
IPC No.18 85,785,600.00 80,777,168.63 - 80,777,168.63
Total 1,279,144,852.20 1,155,413,310.41 1,027,035,581.02 128,377,729.39
SUBMITTED BILLS TO BE CERTIFIEDInterim Claim No: work done up to Submitted date PC due date Amount submitted Rs.
IPC No.19 11/30/2008 12/15/2008 12/29/2008 58,850,000.00
Total 58,850,000.00
BILLS TO BE SUBMITTED Interim Claim No: work done up to date to be submitted PC due date Amount to be submitted Rs.
IPC No.20 12/31/2008 1/7/2009 1/21/2009 50,000,000.00
Total 50,000,000.00
DETAILS OF PENDING CLAIMS / VARIATION ORDERS / UNCLAIMED WORKSDescription Submitted date Date to be submitted Amount Rs.
Price escalation claim 10/25/2008 68,578,566.85
Time extension claim 1/5/2009 16,857,666.00
Variation order for extra work 11/25/2008 5,558,566.50
Unclaimed works 16,850,000.00
B/F from previous report
Total 107,844,799.35
Progress Review Report Continued ……. Page - 03
Project Name : Padeniya - Puttalam Project - C 13Progress data up to 23/Dec/08
5. PROJECT RESOURCES AVAILABLE / REQUIRED / RELEASE
PERSONNEL ( Staff / Workers / Sub Contracts )
CategoryAVAILABLE REQUIRED
Maga Total Maga Total Total
Project Director / coordina./GM / GM - -
Project Manager / Deputy managers 1 1 1 -
Site Managers - -
Managers - -
Planning Engineers 2 1 1 1 1
Quality Assurance Engineers - -
Materials / Elec. / Mech. Engineers - -
Site Engineers - -
Assistant Engineers 4 4 4 1 1
Engineering .Assistants 4 4 4 1 1
Surveyors - -
Technical officers 2 2 2 -
Lab technicians 2 2 2 -
Electricians - -
Plumbers 5 5 5 -
Forman 5 5 5 -
Supervisors 5 5 5 -
Quantity Surveyors - -
Draughtsman - -
Safety & Environment officers - -
Accounts & Admin staff - -
Store staff 2 2 2 -
Drivers 2 2 2 -
Operators 3 3 3 -
Mechanics 2 2 2 -
Security 2 1 1 2 -
Watchers 5 4 1 5 -
Cook 1 1 1 -
Masons 5 5 5 -
Carpenters 5 2 2 -
Bar benders 10 6 3 9 1 1 1
Riggers 5 3 2 5 1 1
Helpers 10 4 5 9 1 1 1
Laborers 5 5 5 -
- -
Total requirement
as per BOQ / Budget
Can be Released
Sub Con.
Sub Con.
Total 87 69 12 81 4 2 6 2
one
Progress Review Report Continued ……. Page - 04
Project Name : Padeniya - Puttalam Project - C 13Progress data up to 23/Dec/08
5. PROJECT RESOURCES AVAILABLE / REQUIRED / RELEASE
PLANT / MACHINERY / EQUIPMENT / VEHICLE
CategoryAVAILABLE REQUIRED
Maga Hired Total Maga Hired Total Total
Excvator 5 1 2 3 1 1
Wheel Loader 3 2 2 1 1
Crew cab 2 1 1 1 1
Tractor 3 2 2 -
Water bowser 2 2 2 -
Mini dumper 4 3 2 5 - 1
Crwler crane 1 1 1 -
Fuel stock tank 1 1 1 -
Lighting tower 4 6 6 - 2
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total requirement
as per BOQ / Budget
Can be Released
- -
Total 25 15 8 23 2 1 3 3
one
Progress Review Report Continued ……. Page - 05
Project Name : Padeniya - Puttalam Project - C 13
Progress data up to 30/Nov/08 Time Avilable ( Original / Revised/ Expected ) Months 4.03
07. Planned & Physical Progress of Major Activities
Total Planned Physical progress Balance Required
Major activities of work Unit BOQ Progress This month To date Remaining per month
Qty Qty - % Qty - % Qty - % Qty - % Qty - %
Binder course T 100,000.00 85,000.00 8,000.00 82,000.00 18,000.00 4,462.81
Rainforcement steel T 23,850.00 9,550.00 155.00 8,750.00 15,100.00 3,743.80
08. Brief description of major activities of work to be done durung next month
Item description Unit QTY Value Rs. Materails/ Machine/ Personnel required
Binder course T 6,525.00 45,348,750.00
Rainforcement steel T 125.00 18,125,000.00
Total value of work to be done during this month Rs 95,000,000.00
09. Describe areas of importance in relation to Progress, Health, Safety,CSR including mattersmentioned in the meetings with Consultant / Client .
Safety rally was conducted on 05-10-2008
10. Describe / creative work / cost saving / special achivements during the month
Bitumem sprayer was fabricated at site. Cost incurred Rs.12,000/=
Progress Review Report Continued …….
Project Name : Padeniya - Puttalam Project - C 13
Progress data up t 30/Nov/08
11. BULK MATERIALS RECONCILIATION REPORT
Variation Reasons for variationDescription Unit
Steel Ton 560 250 65 315 298 12 5 * Wastage 2% = 5 ton
Asphalt Ton 16000 0 12500 12500 11960 0 540 * to be billed 540 ton
REMARKS
Total Required
as per BOQ / Budget
Cumulative Quantity Purchased
from Suppliers
Cumulative Quantity Received/
transferred from Plants
/ Sites
Total QTY
Received
Total QTY Billed
Balance in stock
Page - 06
Padeniya - Puttalam Project - C 13
11. BULK MATERIALS RECONCILIATION REPORT
Reasons for variation
* Wastage 2% = 5 ton
* to be billed 540 ton
REMARKS
Progress Review Report Continued ……. Page - 07
Project : Padeniya - Puttalam Project - C 13
Up to 30/Nov/08
12. Planned value of work vrs Actual value of work done
Ref: Month Planned Value of Work Actual Value of Work Done Cummulative
Monthly Rs. Cumulative Rs. Monthly Rs. Cumulative Rs. Variance ( Rs)1 Mar-07 - - 200,000.00 200,000.00 200,000.00
2 Apr-07 200,000.00 200,000.00 500,000.00 700,000.00 500,000.00
3 May-07 500,000.00 700,000.00 6,952,430.00 7,652,430.00 6,952,430.00
4 Jun-07 6,952,430.00 7,652,430.00 10,393,974.00 18,046,404.00 10,393,974.00
5 Jul-07 10,393,974.00 18,046,404.00 32,806,830.15 50,853,234.15 32,806,830.15
6 Aug-07 32,808,830.00 50,855,234.00 48,304,102.79 99,157,336.94 48,302,102.94
7 Sep-07 48,304,162.00 99,159,396.00 55,000,180.00 154,157,516.94 54,998,120.94
8 Oct-07 55,000,180.00 154,159,576.00 62,500,000.00 216,657,516.94 62,497,940.94
9 Nov-07 62,500,000.00 216,659,576.00 51,010,000.00 267,667,516.94 51,007,940.94
10 Dec-07 51,010,000.00 267,669,576.00 45,000,000.00 312,667,516.94 44,997,940.94
11 Jan-08 45,000,000.00 312,669,576.00 35,000,000.00 347,667,516.94 34,997,940.94
12 Feb-08 35,000,000.00 347,669,576.00 40,000,000.00 387,667,516.94 39,997,940.94
13 Mar-08 40,000,000.00 387,669,576.00 43,000,000.00 430,667,516.94 42,997,940.94
14 Apr-08 43,000,000.00 430,669,576.00 60,000,000.00 490,667,516.94 59,997,940.94
15 May-08 60,000,000.00 490,669,576.00 58,752,483.06 549,420,000.00 58,750,424.00
16 Jun-08 58,752,483.00 549,422,059.00 32,000,000.00 581,420,000.00 31,997,941.00
17 Jul-08 68,000,000.00 617,422,059.00 45,000,000.00 626,420,000.00 8,997,941.00
18 Aug-08 45,000,000.00 662,422,059.00 55,500,000.00 681,920,000.00 19,497,941.00
19 Sep-08 55,500,000.00 717,922,059.00 50,000,000.00 731,920,000.00 13,997,941.00
20 Oct-08 59,239,526.00 777,161,585.00 40,000,000.00 771,920,000.00 (5,241,585.00)
21 Nov-08 57,754,622.00 834,916,207.00 36,085,565.00 808,005,565.00 (26,910,642.00)
22 Dec-08 69,254,035.00 904,170,242.00
23 Jan-09 76,711,764.00 980,882,006.00
24 Feb-09 77,135,541.00 1,058,017,547.00
25 Mar-09 75,772,080.00 1,133,789,627.00
26 Apr-09 26,305,587.00 1,160,095,214.00
27
28
29
30
Physical Progress Chart ( Line Chart )
Ma
r-07
Ma
y-0
7
Ju
l-07
Se
p-0
7
No
v-0
7
Ja
n-0
8
Ma
r-08
Ma
y-0
8
Ju
l-08
Se
p-0
8
No
v-0
8
Ja
n-0
9
Ma
r-09
-
200,000,000.00
400,000,000.00
600,000,000.00
800,000,000.00
1,000,000,000.00
1,200,000,000.00
1,400,000,000.00
PHYSICAL PROGRESS ( Planned vrs Actual )
Planned Value of Work Actual Value of Work Done Months
Rs
.
Ma
r-07
Ma
y-0
7
Ju
l-07
Se
p-0
7
No
v-0
7
Ja
n-0
8
Ma
r-08
Ma
y-0
8
Ju
l-08
Se
p-0
8
No
v-0
8
Ja
n-0
9
Ma
r-09
-
200,000,000.00
400,000,000.00
600,000,000.00
800,000,000.00
1,000,000,000.00
1,200,000,000.00
1,400,000,000.00
PHYSICAL PROGRESS ( Planned vrs Actual )
Planned Value of Work Actual Value of Work Done Months
Rs
.
Progress Review Report Continued ……. Page - 08
Project : Padeniya - Puttalam Project - C 13
Up to 30/Nov/08
12. Planned Cashflow vrs Actual Cashflow
Ref: Month Planned Cashflow Actual Cashflow Cummulative
Cumulative Rs. Cumulative Rs. Variance ( Rs)1 Mar-07 76,402,386.20 56,850,000.00 (19,552,386.20)2 Apr-07 60,685,842.36 66,985,000.00 6,299,157.64 3 May-07 25,124,289.08 20,564,000.00 (4,560,289.08)4 Jun-07 (10,213,647.05) (18,213,647.05) (8,000,000.00)5 Jul-07 (36,857,778.61) (39,557,778.61) (2,700,000.00)6 Aug-07 (80,492,070.31) (95,492,060.31) (14,999,990.00)7 Sep-07 (90,773,108.62) (100,775,108.62) (10,002,000.00)8 Oct-07 (178,812,992.22) (198,812,900.22) (19,999,908.00)9 Nov-07 (192,172,707.72) (205,217,000.72) (13,044,293.00)
10 Dec-07 (244,639,863.70) (265,850,000.00) (21,210,136.30)11 Jan-08 (261,833,015.79) (298,500,000.00) (36,666,984.21)12 Feb-08 (293,384,102.22) (296,860,000.00) (3,475,897.78)13 Mar-08 (302,435,433.33) (319,850,000.00) (17,414,566.67)14 Apr-08 (305,820,982.39) (310,054,000.00) (4,233,017.61)15 May-08 (371,303,392.20) (310,403,906.00) 60,899,486.20 16 Jun-08 (340,486,039.00) (379,756,730.00) (39,270,691.00)17 Jul-08 (406,483,620.81) (446,061,673.00) (39,578,052.19)18 Aug-08 (448,991,105.97) (474,573,056.00) (25,581,950.03)19 Sep-08 (478,606,471.27) (532,343,000.00) (53,736,528.73)20 Oct-08 (408,552,120.63) (517,000,000.00) (108,447,879.37)21 Nov-08 (563,701,002.20) (596,485,263.00) (32,784,260.80)22 Dec-08 (635,181,638.04)23 Jan-09 (656,351,651.71)24 Feb-09 (640,577,739.15)25 Mar-09 (611,454,875.98)26 Apr-09 (651,168,402.54)27 May-09 (538,776,036.66)28 Jun-09 (418,257,100.74)29 Jul-09 (417,506,564.18)30 Aug-09 (359,315,248.63)
Cashflow Chart ( Line Chart )
Ma
r-07
Ma
y-07
Jul-0
7
Se
p-0
7
No
v-07
Jan
-08
Ma
r-08
Ma
y-08
Jul-0
8
Se
p-0
8
No
v-08
Jan
-09
Ma
r-09
Ma
y-09
Jul-0
9
(900,000,000.00)
(800,000,000.00)
(700,000,000.00)
(600,000,000.00)
(500,000,000.00)
(400,000,000.00)
(300,000,000.00)
(200,000,000.00)
(100,000,000.00)
-
100,000,000.00
CASHFLOW ( Planned vrs Actual )
Planned Cashflow Actual CashflowMonths
Rs.
Ma
r-07
Ma
y-07
Jul-0
7
Se
p-0
7
No
v-07
Jan
-08
Ma
r-08
Ma
y-08
Jul-0
8
Se
p-0
8
No
v-08
Jan
-09
Ma
r-09
Ma
y-09
Jul-0
9
(900,000,000.00)
(800,000,000.00)
(700,000,000.00)
(600,000,000.00)
(500,000,000.00)
(400,000,000.00)
(300,000,000.00)
(200,000,000.00)
(100,000,000.00)
-
100,000,000.00
CASHFLOW ( Planned vrs Actual )
Planned Cashflow Actual CashflowMonths
Rs.
Progress Review Report Continued ……. Page - 09
Project: Padeniya - Puttalam Project - C 13
Progress data up to 10/25/2008
13. UNIT COST OF MAJOR ACTIVITIES
QUANTITY
Work item Unit BOQ Work done BOQ Budgeted Current
Total QTY QTY Rate Rate Rate
( WITH ESCALATIONS )
Binder course T 85,000.00 65,000.00 3,800.00 4,370.00 4,250.00 4,950.00
Agregate base course T 95,000.00 75,850.00 2,800.00 3,780.00 3,750.00 3,800.00
Remarks :
14. CUMULATIVE COST OF MANPOWER & OVERHEAD
Item Up to last month This monthRemarks
Month Oct-08 Nov-08 Nov-08
Value of work done 517,000,000.00 79,485,263.00 596,485,263.00
Salaries ( Manpower cost) Budgeted %
Staff 11,500,000.00 1,250,000.00 12,750,000.00 2.14% 2.0%
Workers 78,500,000.00 2,900,000.00 81,400,000.00 13.65% 12.0%
Labour subcontract 6,500,000.00 - 6,500,000.00 1.09% 1.0%
Total Manpower cost 96,500,000.00 4,150,000.00 100,650,000.00 16.87% 15.0%
Preliminaries 66,600,000.00 500,000.00 67,100,000.00 11.25% 10.0%
Initial BOQ Rate
UNIT RATE
Cumulative up to end of this month
% to value of work done
Site Over head 45,000,000.00 65,000.00 45,065,000.00 7.56% 6.50%
Page - 09
Padeniya - Puttalam Project - C 13
13. UNIT COST OF MAJOR ACTIVITIES
Variance
Rs.
( WITH ESCALATIONS )
(700.00)
(50.00)
14. CUMULATIVE COST OF MANPOWER & OVERHEAD
Remarks
Budgeted %
2.0%
12.0%
1.0%
15.0%
10.0%
6.50%
MAGA ENGINEERING (PTE) LtdPROJECT NAME :
CASH FLOW
Contract value - Original (Rs.) -
Total Work Done Value - Revised (Rs. -
Total
2007
Aug-07 Sep-07
Value of Work Done
1 Monthly Work Done - - -
2 Cumulative Work Done - - -
% of cum. work done #DIV/0! #DIV/0!
3 Escalation -
4 Advance Payment - - -
5 Less Advance Recovery -
Cumulative Recovery of Advance -
6 Less Retention - - -
Cumulative Retention - - -
7 Release of retention -
8 Monthly Bill Value (1+3+4-5-6+7) - - -
9 Cumulative Monthly - - -
Revenue(a) Advance Payment Received - - -
(b) Monthly Bill for Received -
Total Bill Received (a+b) - - -
11 Cumulative Cash In - - -
Expenditure
12 Monthly Expenditure - - -
13 Expenditure for Capital assets - - -
14 Recovery of capital assets -
15 VAT input - - -
Total Expenditure (12+13+14+15) - - -
16 Cummulative Expenditure - - -
Cummulative Cash In - Cash Out - - -
Plant Income & Expenditure ( IF Applicable )
17 Capital expenditure - - -
18 Recovered & recoverable -
19 Monthly Expenditure -
20 VAT input -
Total expenditure (17+18+19+20) - - -
21 Cumulative expenditure - - -
Output to Project -
22 Cumulative income - - -
Pay Item
Cummulative Cash In - Cash Out - - -
Cumulative Cash In - - -
Cummulative Expenditure - - -
Loss / Profit - - -
Finance Cost / Gain - - -
Cum. Finance Cost / Gain - - -
Net Flow - - -
Note :
Original contract value
Contingences
Value of work
Value of work at the end of the project
Difference
3926
4
3929
5
3932
6
3935
6
3938
7
3941
7
3944
8
3947
9
3950
8
3953
9
3956
9
3960
0
3963
0
3966
1
3969
2
3972
2
3975
3
3978
3
3981
4
3984
5
3987
3
3990
4
3993
4
3996
5
3999
5
4002
6
4005
7
4008
7
4011
8
4014
8
4017
9
4021
0
4039
1
Aug -1
0
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
CASH FLOW : CONTRACT:
Cum. Cash Inflow
Cum. Cash Outflow
Net flow
Month
Val
ue
(Rs)
3926
4
3929
5
3932
6
3935
6
3938
7
3941
7
3944
8
3947
9
3950
8
3953
9
3956
9
3960
0
3963
0
3966
1
3969
2
3972
2
3975
3
3978
3
3981
4
3984
5
3987
3
3990
4
3993
4
3996
5
3999
5
4002
6
4005
7
4008
7
4011
8
4014
8
4017
9
4021
0
4039
1
Aug -1
0
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
CASH FLOW : CONTRACT:
Cum. Cash Inflow
Cum. Cash Outflow
Net flow
Month
Val
ue
(Rs)
IPC 01 IPC 02 IPC 03 IPC 06 IPC 072007 2008
Oct-07 Nov-07 Dec-07 Jan-08 Feb-08
- - - - -
- - - - -
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
- - - - -
-
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - -
- - - - -
- - - - -
- - - - -
- - - - -
-
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
= Rs -
= Rs -
= Rs -
= Rs -
= Rs - #DIV/0!
3926
4
3929
5
3932
6
3935
6
3938
7
3941
7
3944
8
3947
9
3950
8
3953
9
3956
9
3960
0
3963
0
3966
1
3969
2
3972
2
3975
3
3978
3
3981
4
3984
5
3987
3
3990
4
3993
4
3996
5
3999
5
4002
6
4005
7
4008
7
4011
8
4014
8
4017
9
4021
0
4039
1
Aug -1
0
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
CASH FLOW : CONTRACT:
Cum. Cash Inflow
Cum. Cash Outflow
Net flow
Month
Val
ue
(Rs)
3926
4
3929
5
3932
6
3935
6
3938
7
3941
7
3944
8
3947
9
3950
8
3953
9
3956
9
3960
0
3963
0
3966
1
3969
2
3972
2
3975
3
3978
3
3981
4
3984
5
3987
3
3990
4
3993
4
3996
5
3999
5
4002
6
4005
7
4008
7
4011
8
4014
8
4017
9
4021
0
4039
1
Aug -1
0
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
CASH FLOW : CONTRACT:
Cum. Cash Inflow
Cum. Cash Outflow
Net flow
Month
Val
ue
(Rs)
IPC 08 a IPC 08 \ IPC 11 IPC 09 IPC 10 IPC 112008 2008
Mar-08 Apr-08 May-08 Jun-08 Jul-08
- - - - -
- - - - -
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Actual
Expenditure actual July 2008
Actual monthly received up to end of August 2008
Work done for July 2008 not yet certified
3926
4
3929
5
3932
6
3935
6
3938
7
3941
7
3944
8
3947
9
3950
8
3953
9
3956
9
3960
0
3963
0
3966
1
3969
2
3972
2
3975
3
3978
3
3981
4
3984
5
3987
3
3990
4
3993
4
3996
5
3999
5
4002
6
4005
7
4008
7
4011
8
4014
8
4017
9
4021
0
4039
1
Aug -1
0
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
CASH FLOW : CONTRACT:
Cum. Cash Inflow
Cum. Cash Outflow
Net flow
Month
Val
ue
(Rs)
3926
4
3929
5
3932
6
3935
6
3938
7
3941
7
3944
8
3947
9
3950
8
3953
9
3956
9
3960
0
3963
0
3966
1
3969
2
3972
2
3975
3
3978
3
3981
4
3984
5
3987
3
3990
4
3993
4
3996
5
3999
5
4002
6
4005
7
4008
7
4011
8
4014
8
4017
9
4021
0
4039
1
Aug -1
0
0
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
CASH FLOW : CONTRACT:
Cum. Cash Inflow
Cum. Cash Outflow
Net flow
Month
Val
ue
(Rs)
IPC 12 IPC 13 IPC 14 IPC 15 IPC 162008
Aug-08 Sep-08 Oct-08 Nov-08 Dec-08
- - - - -
- - - - -
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
- - - - -
- - - -
- - - -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Expenditure actual July 2008
Actual monthly received up to end of August 2008
Work done for July 2008 not yet certified
IPC 17 IPC 18 IPC 19 IPC 20 IPC 212009
Jan-09 Feb-09 Mar-09 Apr-09 May-09
- - - - -
- - - - -
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
- - - - -
- - - -
- - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
IPC 22 IPC 23 IPC 242009
Jun-09 Jul-09 Aug-09 Sep-09 Oct-09
- - - 0
- - -
#DIV/0! #DIV/0! #DIV/0!
- - - - -
-
-
-
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - -
- - - - -
- - - - -
- - - - -
- - -
- -
- - - - -
- - - - -
- - 0
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
2009 2010 2010
Nov-09 Dec-09 Jan-10 Feb-10 ### Aug -10
-
-
-
-
-
- - - - -
- - - - -
-
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
For the Month of July
Material at Site (Cumulativ 18035268.2
Other Deductions -98094.56
Net Payable Without Tax ###