LD Calculations for for Mohitnagar 132 kV GIS under Package - 35

Delay Analysis for Mohitnagar 132 kV GIS under Package - 35 Delay in Days Delay in weeks

Date of Commencement 2/2/2016 ###

Schedule date of completion 8/1/2017

Date of Completion of work 1/27/2021
Contractual Completion Time="T" 546 78.00
###

(i) Total Delay that was occurred in a contract="A" 1275 182.14

(ii) Cumulative period of delay on account of "Force Majeure"="B" 80 11.43
(iii) Cumulative period of delay on account of WBSETCL (days)="C" 1619 231.29
(iv) Concurrent cumulative period in (ii) & (iii)="X" 0 0.00
(v) Net Period of delay attributable to the contractor "Z=A-(B+C-X)" -424 -60.57
L=Z/T -0.78 -0.78

LD Calculations for for Mohitnagar 132 kV GIS under Package - 35

Revised Contract No LD Token LD
No LD = (Lx10%x Maximum LD) when L<1
=(10%x Maximum LD) when L>=1
Revised Supply Contract Amount → 162,372,790 - -
Revised Erection Contract Amount → 69,222,192 - -
Total Contract Amount → 231,594,982 - -
 LD Calculations for ------------------ Substation/Transmission Line under PKG---
Delay Analysis for -----------------Substation/Transmission Line under PKG------ Delay in Days Delay in weeks
Date of Commencement 10/19/2012 ###

Schedule date of completion 2/18/2014

Date of Completion of Civil work & PLCC work 12/20/2015
Contractual Completion Time="T" 487 70.00
###

(i) Total Delay that was occurred in a contract="A" 670 95.71

(ii) Cumulative period of delay on account of "Force Majeure"="B" 0 0.00
(iii) Cumulative period of delay on account of WBSETCL (days)="C" 566 80.86
(iv) Concurrent cumulative period in (ii) & (iii)="X" 0 0.00
(v) Net Period of delay attributable to the contractor "Z=A-(B+C-X)" 104 15.00
L=Z/T 0.21 0.21

LD Calculations for -------------------------KV Substation/Transmission Line under PKG---

Revised Contract Maximum LD Token LD
=(L x 10% x 0.5% x Z Weeks x
=(5% x Contract Price)
Contract Price) when L>0
Revised Supply Contract Amount → 163,343,981 8,167,199 ###
Revised Erection (Electrical) Contract Amount → 5,562,003 278,100 8,760
Revised Erection (Civil) Contract Amount → 40,731,232 2,036,562 64,152
Total Contract Amount → 209,637,216 10,481,861 ###
 12/29/2016

10/24/2017

11/10/2020

12/18/2020
8/21/2017

8/26/2017

11/6/2017

1/30/2018

4/27/2018

9/12/2018

10/5/2018

3/28/2019

4/28/2019

12/8/2019

3/22/2020

6/10/2020

9/14/2020

1/27/2021
6/3/2016

5/4/2018

6/2/2018

6/8/2018

8/1/2019
Detail Delay activites for construction of for Mohitnagar 132 kV GIS under Package - 35 START FINISH Duration

12/29/2016 8/21/2017 235 235

6/3/2016 11/6/2017 521 209 235 5 59 13
11/6/2017 5/4/2018 179 85 87 7
11/6/2017 9/12/2018 310 85 87 7 29 6 96
8/26/2017 3/28/2019 579 59 13 85 87 7 29 6 96 23 174
1/30/2018 4/28/2019 453 87 7 29 6 96 23 174 31
8/1/2019 12/8/2019 129 129
10/5/2018 9/14/2020 710 174 31 95 129 105 80 96
10/24/2017 6/8/2018 227 13 85 87 7 29 6
C 12/29/2016 12/18/2020 1450 235 5 59 13 85 87 7 29 6 96 23 174 31 95 129 105 80 96 57 38
4/27/2018 6/2/2018 36 7 29
11/10/2020 1/27/2021 78 38 40

3/22/2020 6/10/2020 80 80

B
209 705 10 177 52 425 522 49 174 30 384 69 696 93 190 387 210 160 192 57 76 40
0 470 5 118 39 340 435 42 145 24 288 46 522 62 95 258 105 160 96 0 38 0
Cumulative C 209 235 5 59 13 85 87 7 29 6 96 23 174 31 95 129 105 0 96 57 38 40
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 80 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cumulative B 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 80 0 0 0 0

Cumulative period of delay on account of WBSETCL (days)="C" 1619 209 235 5 59 13 85 87 7 29 6 96 23 174 31 95 129 105 96 57 38 40
Cumulative period of delay on account of "Force Majeure"="B" 80 80
Concurrent cumulative period in B & C ="X" 0
5/15/2017
25
6/9/2017