Claimable Cost - Head Office Profits

Emden Formula For Head Office Overhead Owed= [% Age of (Total Overhead & Profit ÷ Total Company Turnover)÷100] X (Gross Contract Sum ÷ Planned Contract Period ) X Delay Period

% Age of
Overhead & Profit Turn Over (From Planned Head Office
Applicable Audit Report For The Overhead & Profit Delay
Sr.No. Year Period (From Audit Report Audit Report of Gross Contract Sum Contract Overhead Owed For
Period From…. To….. & Company Period
of Relevant Year) Relevant Year) Period The Period
Turnover

From To

K=
(A) (B) (C) (D) (E) (F) (G)=[(E)÷(F)]X100 (H) (I) (J) [(G)÷100]X[(H)÷(I)]X(
J)

Rs Rs % Rs Days Days Rs
2016

1 17-Dec-16 31-Dec-16 From July 2015 To June 2016 858,695,435 5,025,896,786 17.09 2,587,496,358 910 15 7,287,108

2 1-Jan-17 31-Jan-17 From July 2015 To June 2016 858,695,435 5,025,896,786 17.09 2,587,496,358 910 31 15,060,023
3 1-Feb-17 28-Feb-17 From July 2015 To June 2016 858,695,435 5,025,896,786 17.09 2,587,496,358 910 28 13,602,601
4 1-Mar-17 31-Mar-17 From July 2015 To June 2016 858,695,435 5,025,896,786 17.09 2,587,496,358 910 31 15,060,023
2017

5 1-Apr-17 30-Apr-17 From July 2015 To June 2016 858,695,435 5,025,896,786 17.09 2,587,496,358 910 30 14,574,216
6 1-May-17 31-May-17 From July 2015 To June 2016 858,695,435 5,025,896,786 17.09 2,587,496,358 910 31 15,060,023
7 1-Jun-17 4-Jun-17 From July 2015 To June 2016 858,695,435 5,025,896,786 17.09 2,587,496,358 910 4 1,943,229

TOTAL 170 82,587,223