TNRSP II/OPRC01 Price Adjustment Calculation

DEFECT LIABILITY PERIOD DEDUCTION - VIRDHACHALAM DIVISION

Ordinary Maintenance

Contract ROM Amount After

Month Month OM on DLP before Escalation OM on DLP after Escalation An Amount PA Contractor ariv

1 Jan'16 0.992 x 610,370.00 = 605,487.04

###
2 Feb'16 1,217,703.10 1,189,695.93 0.977 x 1,220,740.00 = 1,192,662.98
###
3 Mar'16 1,198,623.81 1,166,260.97 0.973 x 1,220,740.00 = 1,187,780.02
###
4 Apr'16 1,198,623.81 1,179,445.83 0.984 x 1,220,740.00 = 1,201,208.16
###
5 May'16 623,041.68 623,664.72 1.001 x 948,339.67 = 949,288.01
###
6 Jun'16 623,041.68 622,418.64 0.999 x 675,939.34 = 675,263.40
###
7 Jul'16 623,041.68 620,549.51 0.996 x 675,939.34 = 673,235.58
###
8 Aug'16 623,041.68 614,942.14 0.987 x 675,939.34 = 667,152.13
###
9 Sep'16 623,041.68 613,073.01 0.984 x 675,939.34 = 665,124.31
###
10 Oct'16 1,678,379.57 1,654,882.26 0.986 x 1,235,704.36 = 1,218,404.50
###
11 Nov'16 1,678,379.57 1,658,239.02 0.988 x 1,795,469.39 = 1,773,923.76
###
12 Dec'16 1,678,379.57 1,669,987.67 0.995 x 1,820,877.83 = 1,811,773.44
###
13 Jan'17 1,571,086.61 1,575,799.87 1.003 x 1,820,877.83 = 1,826,340.46
###
14 Feb'17 1,511,093.08 1,524,692.92 1.009 x 1,820,877.83 = 1,837,265.73
###
15 Mar'17 1,562,489.81 1,567,177.28 1.003 x 1,820,877.83 = 1,826,340.46
###
16 Apr'17 1,562,489.81 1,571,864.75 1.006 x 1,820,877.83 = 1,831,803.10
###
17 May'17 1,645,410.40 1,653,637.46 1.005 x 1,820,877.83 = 1,829,982.22
###
18 Jun'17 1,645,410.40 1,666,800.74 1.013 x 1,820,877.83 = 1,844,549.24
###
19 Jul'17 1,645,410.40 1,675,027.79 1.018 x 1,811,680.91 = 1,844,291.17
###
20 Aug'17 1,645,410.40 1,670,091.56 1.015 x 1,810,433.87 = 1,838,856.12
###
21 Sep'17 1,645,410.40 1,666,800.74 1.013 x 1,809,966.23 = 1,833,969.51
###
22 Oct'17 1,645,410.40 1,684,900.25 1.024 x 1,807,160.39 = 1,853,405.42
###
23 Nov'17 1,645,410.40 1,704,645.18 1.036 x 1,811,680.91 = 1,872,218.16
###
24 Dec'17 1,645,410.40 1,704,645.18 1.036 x 1,808,407.43 = 1,876,901.42
###
25 Jan'18 1,652,398.29 1,711,884.62 1.036 x 1,810,023.41 = 1,873,510.10
###
26 Feb-18 1,720,572.74 1,787,675.08 1.039 x 1,812,065.10 = 1,880,614.32
###
27 Mar-18 1,720,572.74 1,777,351.64 1.033 x 1,804,818.61 = 1,871,863.25
###
28 Apr-18 1,720,572.74 1,787,675.08 1.039 x 1,804,636.86 = 1,875,206.54
###
29 May-18 1,720,572.74 1,792,836.80 1.042 x 1,807,553.84 = 1,880,431.61
###
30 Jun-18 1,720,572.74 1,803,160.24 1.048 x 1,807,781.42 = 1,894,316.42
###
31 Jul-18 1,720,572.74 1,811,763.10 1.053 x 1,811,409.42 = 1,903,593.84
###
32 Aug-18 1,720,572.74 1,834,130.55 1.066 x 1,798,240.04 = 1,930,962.44
###
33 Sep-18 1,720,572.74 1,830,689.40 1.064 x 1,800,441.68 = 1,913,327.40
###
34 Oct-18 1,720,572.74 1,863,380.28 1.083 x 1,806,676.30 = 1,949,878.34
###
35 Nov-18 1,720,572.74 1,877,144.86 1.091 x 1,804,662.73 = 1,971,083.84
###
36 Dec-18 1,720,572.74 1,854,777.42 1.078 x 1,805,947.33 = 1,945,426.42
###
37 Jan-19 1,820,877.83 1,955,622.78 1.074 x 1,810,318.60 = 1,939,587.43
###
38 Feb-19 1,820,877.83 1,942,876.64 1.067 x 1,807,130.71 = 1,931,609.95
###
47 Mar-19 1,820,877.83 1,942,876.64 1.067 x 1,810,465.55 = 1,928,208.47
###
48 Apr-19 1,820,877.83 1,959,264.54 1.076 x 1,794,643.78 = 1,948,060.93
###
49 May-19 1,820,877.83 1,975,652.44 1.085 x 1,792,475.92 = 1,947,188.50
###
50 Jun-19 1,820,877.83 1,979,294.20 1.087 x 1,772,570.32 = 1,948,421.33
###
51 Jul-19 1,820,877.83 1,981,115.07 1.088 x 1,798,676.26 = 1,928,556.51
###
52 Aug-19 1,820,877.83 1,992,040.34 1.094 x 1,804,430.00 = 1,967,751.83
###
53 Sep-19 1,820,877.83 1,986,577.71 1.091 x 1,806,231.47 = 1,968,633.13
###
54 Oct-19 1,820,877.83 1,999,323.85 1.098 x 1,810,159.26 = 1,983,242.15
###
55 Nov-19 1,781,438.90 1,954,238.47 1.097 x 1,810,044.30 = 1,985,744.71
###
Total Amount 71,704,655.98 74,680,595.16 ### 76,052,738.24
### 79,104,445.81
###
DLP deduction for PM stretches
(After Escalation)
Deduction - 4,423,850.65
OPRC01 Contractor :- M/s. Om Sakthi Constructions
 Name of work : Output and Performance based Road Contract for the Maintenance of Arcot to Thiruvarur corridor Roads in Tamil Nadu - TNRSP - II/ OPRC 01
Length of road under Type b OM Responsiblities (DLP Stretches)
2016 2017
OM month 0.5 1.5 2.5 3.5 4.5 5.5 6.5 7.5 8.5 9.5 10.5 11.5 12.5 13.5 14.5 15.5 16.5 17.5 18.5 19.5 20.5 21.5 22.5 23.5
Date of Measurement /Check Measurement

16.01.16-31.01.16

01.02.16-29.02.16

01.03.16-31.03.16

01.04.16-30.04.16

01.05.16-31.05.16

01.06.16-30.06.16

01.07.16-31.07.16

01.08.16-31.08.16

01.09.16-30.09.16

01.10.16-31.10.16

01.11.16-30.11.16

01.12.16-31.12.16

01.01.17-31.01.17

01.02.17-28.02.17

01.03.17-31.03.17

01.04.17-30.04.17

01.05.17-31.05.17

01.06.17-30.06.17

01.07.17-31.07.17

01.08.17-31.08.17

01.09.17-30.09.17

01.10.17-31.10.17

01.11.17-30.11.17

01.12.17-31.12.17
SL
DLP Period
No

17.02.16 1.2.16 1.200 1.200 1.200 1.200 1.200 1.200 1.200 1.200 1.200 1.200 1.200 1.200
-31.1.17
1.3.16-
1 28.03.16 5.139 5.139 5.139 5.139 5.139 5.139 5.139 5.139 5.139 5.139 5.139 5.139
28.2.17

30.03.16 1.3.16- 2.400 2.400 2.400 2.400 2.400 2.400 2.400 2.400 2.400 2.400 2.400 2.400
28.2.17
1.5.16-
3 25.5.16 12.163 12.163 12.163 12.163 12.163 12.163 12.163 12.163 12.163 12.163 12.163 12.163
30.4.17
1.1.17-
4 19.1.17 9.138 9.138 9.138 9.138 9.138 9.138 9.138 9.138 9.138 9.138 9.138 9.138
31.12.17
1.1.17-
5 23.1.17 3.600 3.600 3.600 3.600 3.600 3.600 3.600 3.600 3.600 3.600 3.600 3.600
31.12.17
1.1.17-
6 28.1.17 3.000 3.000 3.000 3.000 3.000 3.000 3.000 3.000 3.000 3.000 3.000 3.000
31.12.17
1.2.17-
7 15.2.17 8.000 8.000 8.000 8.000 8.000 8.000 8.000 8.000 8.000 8.000 8.000
31.1.18
1.2.17-
8 20.2.17 2.000 2.000 2.000 2.000 2.000 2.000 2.000 2.000 2.000 2.000 2.000
31.1.18
1.1.18-
9 22.1.18
31.12.18
1.1.18-
10 30.1.18
31.12.18
1.11.19-
10 26.11.19
31.10.20

0.000 1.200 8.739 8.739 20.902 20.902 20.902 20.902 20.902 20.902 20.902 20.902 36.640 45.440 37.901 37.901 25.738 25.738 25.738 25.738 25.738 25.738 25.738 25.738
 Name of work : Output and Performance based Road Contract for the Maintenance of Nagapattinam to Tuticorin corridor Roads in Tamil Nadu - TNRSP - II/ OPRC 02

2018 2019
24.5 25.5 26.5 27.5 28.5 29.5 30.5 31.5 32.5 33.5 34.5 35.5 36.5 37.5 38.5 39.5 40.5 41.5 42.5 43.5 44.5 45.5 46.5
01.01.18-31.01.18

01.02.18-28.02.18

01.03.18-31.03.18

01.04.18-30.04.18

01.05.18-31.05.18

01.06.18-30.06.18

01.07.18-31.07.18

01.08.18-31.08.18

01.09.18-30.09.18

01.10.18-31.10.18

01.11.18-30.11.18

01.12.18-31.12.18

01.01.19-31.01.19

01.02.19-28.02.19

01.03.19-31.03.19

01.04.19-30.04.19

01.05.19-31.05.19

01.06.19-30.06.19

01.07.19-31.07.19

01.08.19-31.08.19

01.09.19-30.09.19

01.10.19-31.10.19

01.11.19-30.11.19
8.000

2.000

5.090 5.090 5.090 5.090 5.090 5.090 5.090 5.090 5.090 5.090 5.090 5.090

9.623 9.623 9.623 9.623 9.623 9.623 9.623 9.623 9.623 9.623 9.623 9.623

5.785

24.713 14.713 14.713 14.713 14.713 14.713 14.713 14.713 14.713 14.713 14.713 14.713 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 5.785