You are on page 1of 1

payment Plan for Sheikh-Laleeys Road Rehabilitation Project

2022 2023
Total
No. Project Descriptions
Currency: USD
Oct. Nov. Dec. Jan. Feb. Mar.

1 Contract Amount 1,674,349.60

2 Advance Payment 334,869.92

5% of Contract Amount for Rentention


3 83,717.50
Money

4 Montly Work Done Value $ 26,954.12 $ 140,654.12 $ 664,344.12 $ 718,389.12 $ 124,008.12

Proportion of Contract Amount for


5 1.61% 8.40% 39.68% 42.91% 7.41%
Monthly Work Done (%)

6 Percentage of Cummulative (%) 1.61% 10.01% 49.69% 92.59% 100.00%

8 After deduction of 5% Rentention Money $ 20,929.38 $ 20,929.38 $ 20,929.38 $ 20,929.38

9 Repayment of Advance $ 33,486.99 $ 117,204.47 $ 117,204.47 $ 66,973.98

Total Cashflow for Net Income $ 113,191.87 $ 526,210.27 $ 580,255.27 $ 36,104.76

You might also like