JDA-General Bus Stand+CarPort+Commercial Progress Status

A B C D E F G H I J K L M

1
Project Progress Abstract Valuation October 2018 Progress Table
2
Enter Required Values in Highlighted Cells
3
a b c d e f g h i j k l

Construction Practical

Enter Date
Date of Days- Progress Progress

Enter
4 a1 Comme Schedule Days on Contract Test/Comm Achieved Price/ Cost
ncement Construction ? Time Days=fb1-30 Construction % Refer to Crores.Refer
Bid Project Progress Abstract per Days Per (Refer to Elapsed % days per Real time end cell to
Released Brief name of contract-Title of Project schedul Contract formula in gb1/ contract elapsed Prformance Performance
Date Awarded Lumpsum e =ea1 to eb1 cell below) fb1*100 conditions %=gb1/ib1 Total @ end

DO

Enter Date
Revised
Enter

5 b1 Schedul
e
Bid Complet
Base Date= ion date
Release per
date-28 schedul
days Contract Reference Enter Details e 1154 722 62.56 1124 64.23 50.86 508.56

Other Material

Abstract
6 Deducti Secured Previous
ons, if Advances Secured Liquidated
applicab This Advance Damages
le Month 41 Recoveries 17.00 [D] 12.5

Interim
Payable Updated Contract
[P] Previous Performed Net
This Month Price 10% Performance
7 Valuation Valuation Retention [B] Work Done-

Valuation 0
=A-B-C+
[Advances
] Crores 89.21
Net
Paid [C]
Crores 380.00
Crores (may be
released
against BG) 50.86
Damages
[D]= [A]
Crores 496.06
8 Components Descriptions
9
S# Components

10 Components
Prices Sum In Contract
1 Area Gross ? SqM Crores Price Crores
11 2 ??? 1,000 1000
12 3 1st Phase Developable ?? SqM Feed Value
13 4 ??? Enter Prices, in all components
14 5 Proposed Area for Development ?? SqM Values in both above cells must be equal

NABCONS 1 6
JDA-General Bus Stand+CarPort+Commercial Progress Status

A B C D E F G H I J K L M
15 5 ???

Enter

Component
Total
16 Contract Contract Damages Contract
Price Price Price based % for Damages due to delays Contract Progress/Per
Crore Crore Weightage on Crores=10%* Price/Cost % formance
Building 1 Rupees Rupees % Contract LS contract price %
17 G+5 Storey 125 1000 12.50 10 12.5 12.50 6.41
18 Feed Value Feed Value

Remarks-
Critical,
19 Performanc Recover
This Last e <-
Month Month Status % 10%=Reco Required Allocation
Cumm % Balance work (Minus ver, per schedule Price

S# Progress % Feed
Value
Feed
Value
to go
%
indicates
delay)
>-10%
Critical
%
Feed Value
wise%
Feed Value
20 1 Substructure/Foundations 80 75 20 -20 Critical 100 20
21 2 Ground to First floor 85 80 15 -15 Critical 100 15
22 3 First to Second floor 75 70 25 -25 Critical 100 15
23 4 Second to Third floor 50 45 50 -50 Critical 100 15
24 5 Third to Fourth floor 25 20 75 -75 Critical 100 15
25 6 Fourth to Fifth floor 0 0 100 -100 Critical 100 15
26 7 Roof 0 0 100 -80 Critical 80 5

>-10% means
Apply
27
Damages
/Enter 1 or 0
8 51.25 % 48.75 -47.75 -4.78 below 100
28 9 64.0625 Crores 60.9375 -59.6875 Status % 1
29
Component

Total
Contract Contract Damages Contract
30
Building 2 Price Price
Crore Crore
Price based
Weightage
% for Damages due to delays Contract
on Crores=10%* Price/Cost %
Progress/Per
formance
Details Rupees Rupees % Contract LS contract price %
31 ??? 100 1000 10.00 10 10 10.00 5.35
32 Feed Value Feed Value

Remarks-
Critical,
Performanc Recover
33 This Last e <-
Month Month Status % 10%=Reco Required Allocation
Cumm % Balance work (Minus ver, per schedule Price
% Feed Feed to go indicates >-10% % wise%
S # Progress Value Value % delay) Critical Feed Value Feed Value
34 1 Substructure/Foundations 80 75 20 -20 Critical 100 20

NABCONS 2 6
JDA-General Bus Stand+CarPort+Commercial Progress Status

A B C D E F G H I J K L M
35 2 Ground to First floor 90 85 10 -10 Recover 100 15
36 3 First to Second floor 75 70 25 -25 Critical 100 15
37 4 Second to Third floor 50 45 50 -30 Critical 80 15
38 5 Third to Fourth floor 25 20 75 -55 Critical 80 15
39 6 Fourth to Fifth floor 10 0 90 -15 Critical 25 15
40 7 Roof 0 0 100 0 0 5

>-10% means
Apply
41
Damages
/Enter 1 or 0
8 53.5 % 46.5 -24.25 -2.43 below 100
42 9 53.5 Crores 46.5 -24.25 Status % 0
43
Component

Total
44 Contract Contract Damages Contract
Price Price Price based % for Damages due to delays Contract Progress/Per

Building 3 Crore Crore

Rupees Rupees
Weightage
%
on
Contract LS
Crores=10%* Price/Cost %
contract price
formance
%
45 200 1000 20.00 10 20 20.00 10.70
46 Feed Value Feed Value

Remarks-
Critical,
Performanc Recover
47 This Last e <-
Month Month Status % 10%=Reco Required Allocation
Cumm % Balance work (Minus ver, per schedule Price
% Feed Feed to go indicates >-10% % wise%
S# Progress Value Value % delay) Critical Feed Value Feed Value
48 1 Substructure/Foundations 80 75 20 -20 Criticsl 100 20
49 2 Ground to First floor 90 85 10 -10 Recover 100 15
50 3 First to Second floor 75 70 25 -25 Criticsl 100 15
51 4 Second to Third floor 50 45 50 -30 Criticsl 80 15
52 5 Third to Fourth floor 25 20 75 -25 Criticsl 50 15
53 6 Fourth to Fifth floor 10 0 90 -10 Recover 20 15
54 7 Roof 0 0 100 0 0 5

>-10% means
Apply
55
Damages
/Enter 1 or 0
8 53.5 % 46.5 -19 -1.90 below 100
56 9 107 Crores 93 -38 Status % 0
57

NABCONS 3 6
JDA-General Bus Stand+CarPort+Commercial Progress Status

A B C D E F G H I J K L M

Component
Total
58 Contract Contract Damages Contract
Price Price Price based % for Damages due to delays Contract Progress/Per

Building 4 Crore Crore

Rupees Rupees
Weightage
%
on
Contract LS
Crores=10%* Price/Cost %
contract price
formance
%
59 250 1000 25.00 10 25 25.00 13.38
60 Feed Value Feed Value

Remarks-
Critical,
Performanc Recover
61 This Last e <-
Month Month Status % 10%=Reco Required Allocation
Cumm % Balance work (Minus ver, per schedule Price
% Feed Feed to go indicates >-10% % wise%
S# Progress Value Value % delay) Critical Feed Value Feed Value
62 1 Substructure/Foundations 80 75 20 -20 Criticsl 100 20
63 2 Ground to First floor 90 85 10 -10 Recover 100 15
64 3 First to Second floor 75 70 25 -25 Criticsl 100 15
65 4 Second to Third floor 50 45 50 -30 Criticsl 80 15
66 5 Third to Fourth floor 25 20 75 -25 Criticsl 50 15
67 6 Fourth to Fifth floor 10 0 90 -10 Recover 20 15
68 7 Roof 0 0 100 0 0 5

>-10% means
Apply
69
Damages
/Enter 1 or 0
8 53.5 % 46.5 -19 -126.67 below 100
70 9 133.75 Crores 116.25 -47.5 Status % 0
71
Component

Total
72 Contract Contract Damages Contract
Price Price Price based % for Damages due to delays Contract Progress/Per

Building 5 Crore Crore

Rupees Rupees
Weightage
%
on
Contract LS
Crores=10%* Price/Cost %
contract price
formance
%
73 275 1000 27.50 10 27.5 27.50 14.71
74 Feed Value Feed Value

Remarks-
Critical,
Performanc Recover
75 This Last e <-
Month Month Status % 10%=Reco Required Allocation
Cumm % Balance work (Minus ver, per schedule Price
% Feed Feed to go indicates >-10% % wise%
S# Progress Value Value % delay) Critical Feed Value Feed Value
76 1 Substructure/Foundations 80 75 20 -20 Criticsl 100 20
77 2 Ground to First floor 90 85 10 -10 Recover 100 15
78 3 First to Second floor 75 70 25 -25 Criticsl 100 15

NABCONS 4 6
JDA-General Bus Stand+CarPort+Commercial Progress Status

A B C D E F G H I J K L M
79 4 Second to Third floor 50 45 50 -30 Criticsl 80 15
80 5 Third to Fourth floor 25 20 75 -25 Criticsl 50 15
81 6 Fourth to Fifth floor 10 0 90 -10 Recover 20 15
82 7 Roof 0 0 100 0 0 5

>-10% means
Apply
83
Damages
/Enter 1 or 0
8 53.5 % 46.5 -19 -126.67 below 100
84 9 147.125 Crores 127.875 -52.25 Status % 0
85

External Buildings,
Component
Total
Contract Contract Damages Contract
86
Landscape, both soft & Price Price Price based % for Damages due to delays Contract Progress/Per
Crore Crore Weightage on Crores=10%* Price/Cost % formance
hard Rupees Rupees % Contract LS contract price %
87 50 1000 5.00 10 5 5.00 0.31
88 Feed Value Feed Value

Remarks-
Critical,
Performanc Recover
89 This Last e <-
Month Month Status % 10%=Reco Required Allocation
Cumm % Balance work (Minus ver, per schedule Price
% Feed Feed to go indicates >-10% % wise%
S# Progress Value Value % delay) Critical Feed Value Feed Value
90 1 External Works 10 0 90 0 10 50
91 2 Hard 5 0 95 5 0 25
92 3 Soft 0 0 100 0 0 25

>-10% means
93
Apply
Damages/Enter
4 6.25 % 93.75 1.25 0.13 1 or 0 below 100
94 5 3.125 Crores 46.875 0.625 Status % 0
95

Performanc
96 e Schedule
Work
Carried out S# Performance 509 Crores
Status %
Overall -8.98 Total % 100.00 50.86
97 LDs 1 Damages-Building1=Damage Sum*0 or 1 12.5 Crores
98 2 Damages-Building2=Damage Sum*0 or 1 0 Crores
99 3 Damages-Building3=Damage Sum*0 or 1 0 Crores
100 4 Damages-Building4=Damage Sum*0 or 1 0
101 5 Damages-Building5=Damage Sum*0 or 1 0

102 Damages-External+Landscapes=
6 Damage Sum*0 or 1 0 Crores

NABCONS 5 6
JDA-General Bus Stand+CarPort+Commercial Progress Status

A B C D E F G H I J K L M
103 7 Total Damages D 12.5 Crores Crore
104
8 Performance Value after LD deductions 496 Crores Net Payable 89.21
105

Paymen Recoverie
106
Materials t to be s Other
Secured
Material Related Secured made to be made Deductions, if
Advances Payments & Recoveries Crores Crores applicable Crore
107 S# Recoverable Secured Advances
108 1 Chillers+AHUs 10 5
109 2 Elevators 8 4
110 3 Transformers+Switch Gears 8 4
111 4 STP 5 2
112 5 Miscellaneous Items 10 2
113 6 Total 41 17 0

NABCONS 6 6