Professional Documents
Culture Documents
01.Nov.11 - 30.Apr.15
Nov 2011 Dec 2011 Jan 2012 Feb 2012 Mar 2012 Apr 2012 May 2012 Jun 2012 Jul 2012 Aug 2012 Sep 2012 Oct 2012 Nov 2012 Dec 2012
R-NGL3100 NGL3100-root resource Nonlabor 10% 0d
Dec-11
Jan-12
Feb-12
1
2
3
MNG.PRICE Managment Price Nonlabor 100% 226523d 390123d 364954d 327200d 377539d 390123d 377539d 390123d 390123d 37753
MNG.PRICE Management
226,523
390,123
364,954
ENG.PRICE Engineering Price Nonlabor 100% 64800d 124933d 137170d 147224d 159319d 200501d 339128d 372525d 379866d 375432d
ENG.PRICE Engineering
64,800
124,933
137,170
PRO.PRICE Procurement Price Nonlabor 100% 370760d 1964906d 2578167d 3173949d 3662092d 4173778d 5433904d 6658536d 68188
PRO.PRICE Procurement
CON.PRICE Construction Price Nonlabor 0% 103311d 507833d 732741d 751549d 1192373d 814481d 369453d 424516d 612961d 646630
CON.PRICE Construction
Management - Monthly
Management - Comulative
Engineering - Monthly
Engineering - Comulative
Procurement - Monthly
Procurement - Comulative
Construction - Monthly
Construction - Comulative
Total Cost - Monthly
Total Cost - Comulative
Management - Income
Management - Outcome
Engineering - Income
Engineering - Outcome
Procurement - Income
Procurement - Outcome
Construction - Income
Construction - Outcome
Total - Income
Total - Outcome
Total Balnce of Project
103,311
507,833
732,741
394,634
1,022,889
1,234,865
1
226,523
226,523
709,694
709,694
2
390,123
616,646
1,368,274
2,077,968
3
364,954
981,600
1,502,294
3,580,262
1,030,499
1,030,499
1,966,716
1,966,716
5,065,497
6,095,997
6,823,894
8,790,610
1
226,523
226,523709,694
603,2401,030,499
875,9241,966,716
1,705,687261,029
261,029
2
390,123
390,1231,368,274
1,163,0335,065,497
4,305,6736,823,894
5,858,8291,226,095
965,066
7,308,894
13,404,890
9,176,142
17,966,752
3
364,954
364,9541,502,294
1,276,9507,308,894
6,212,5609,176,142
7,854,4642,547,773
1,321,678
Thousands
80,000
60,000
40,000
20,000
261
1,226
2,548
3,914
20,000-
40,000-
60,000-
Management - Income
226,523
390,123
364,954
327,200
Management - Outcome
226,523-
390,123-
364,954-
327,200-
Engineering - Income
709,694
1,368,274
1,502,294
1,612,406
Engineering - Outcome
603,240-
1,163,033-
1,276,950-
1,370,545-
Procurement - Income
Procurement - Outcome
Construction - Income
1,030,499
5,065,497
7,308,894
7,496,499
Construction - Outcome
875,924-
4,305,673-
6,212,560-
6,372,024-
Construction - Outcome
875,924-
4,305,673-
6,212,560-
6,372,024-
Total - Income
1,966,716
6,823,894
9,176,142
9,436,105
Total - Outcome
1,705,687-
5,858,829-
7,854,464-
8,069,769-
261,029
1,226,095
2,547,773
3,914,109
Time
Down Payment (Should be pay by Client to OIEC)
Management
Farvardin 91
Ordibehesht 91
145,000,000
1,318,869
Engineering
5,775,680
Procurement
95,198,000
Construction
42,707,452
Khordad 91
-
1,966,716
6,823,894
9,176,142
Management
226,523
390,123
364,954
Engineering
709,694
1,368,274
1,502,294
1,030,499
5,065,497
7,308,894
Procurement
Construction
128,321,670
10,783,330
139,105,000
Total - Income
Total - Outcome
Total Balnce of Project
Sep 2012 Oct 2012 Nov 2012 Dec 2012 Jan 2013 Feb 2013 Mar 2013 Apr 2013 May 2013 Jun 2013 Jul 2013 Aug 2013 Sep 2013 Oct 2013 Nov 2013 De
Mar-12
4
Apr-12
5
May-12
6
Jun-12
7
Jul-12
8
Aug-12
9
Sep-12
10
123d 377539d 390123d 390123d 377539d 390123d 377539d 390123d 390123d 352369d 390123d 377539d 390123d 377539d 390123d 390123d 3775
327,200
377,539
390,123
377,539
390,123
390,123
377,539
1d 339128d 372525d 379866d 375432d 387946d 375432d 387946d 387946d 191811d 212362d 205512d 212362d 205512d 108558d 21434d 20743d
147,224
159,319
200,501
339,128
372,525
379,866
375,432
4173778d 5433904d 6658536d 6818827d 6208181d 6873877d 6669594d 6873019d 6260687d 6394481d 5779055d 4310628d 2864868d 2313215d 1
370,760
1,964,906
2,578,167
3,173,949
3,662,092
1d 369453d 424516d 612961d 646630d 677014d 685783d 647202d 907709d 883393d 1090863d 1567113d 1850347d 1918486d 2118202d 2181540
751,549
1,192,373
814,481
369,453
424,516
612,961
646,630
1,225,973
1,729,231
1,775,865
3,051,026
3,765,331
4,556,899
5,061,693
4
327,200
1,308,800
1,612,406
5,192,668
5
377,539
1,686,339
1,744,872
6,937,540
11,893,599
32,794,988
14,016,010
41,418,867
6
390,123
2,076,462
2,195,899
9,133,439
3,780,754
3,780,754
8,124,228
40,919,216
14,491,005
55,909,872
7
377,539
2,454,001
3,714,151
12,847,590
20,036,755
23,817,509
3,685,194
44,604,410
27,813,638
83,723,511
8
390,123
2,844,124
4,079,917
16,927,507
26,290,367
50,107,876
4,234,433
48,838,843
34,994,839
118,718,350
9
390,123
3,234,247
4,160,316
21,087,823
32,365,740
82,473,616
6,114,121
54,952,964
43,030,300
161,748,650
10
377,539
3,611,786
4,111,755
25,199,578
37,343,485
119,817,101
6,449,960
61,402,923
48,282,739
210,031,388
5
377,539
377,5391,744,872
1,483,14111,893,599
10,109,55914,016,010
11,970,2395,959,879
2,045,771
6
390,123
390,1232,195,899
1,866,5153,780,754
3,213,6418,124,228
6,905,59414,491,005
12,375,8738,075,012
2,115,132
7
377,539
377,5393,714,151
3,157,02820,036,755
17,031,2413,685,194
3,132,41527,813,638
23,698,22412,190,426
4,115,415
8
390,123
390,1234,079,917
3,467,92926,290,367
22,346,8124,234,433
3,599,26834,994,839
29,804,13217,381,134
5,190,707
9
390,123
390,1234,160,316
3,536,26932,365,740
27,510,8796,114,121
5,197,00343,030,300
36,634,27323,777,160
6,396,027
10
377,539
377,5394,111,755
3,494,99137,343,485
31,741,9636,449,960
5,482,46648,282,739
41,096,95930,962,940
7,185,780
7,496,499
20,901,389
9,436,105
27,402,857
4
327,200
327,2001,612,406
1,370,5457,496,499
6,372,0249,436,105
8,069,7693,914,109
1,366,336
(NGL3100) 3100
1391
30,963
23,777
17,381
12,190
8,075
5,960
914
10
377,539
390,123
390,123
377,539
390,123
377,539
327,200
377,539-
390,123-
390,123-
377,539-
390,123-
377,539-
327,200-
4,111,755
4,160,316
4,079,917
3,714,151
2,195,899
1,744,872
1,612,406
3,494,991-
3,536,269-
3,467,929-
3,157,028-
1,866,515-
1,483,141-
1,370,545-
37,343,485
32,365,740
26,290,367
20,036,755
3,780,754
31,741,963-
27,510,879-
22,346,812-
17,031,241-
3,213,641-
6,449,960
6,114,121
4,234,433
3,685,194
8,124,228
11,893,599
7,496,499
5,482,466-
5,197,003-
3,599,268-
3,132,415-
6,905,594-
10,109,559-
6,372,024-
6,372,024-
10,109,559-
6,905,594-
3,132,415-
3,599,268-
5,197,003-
5,482,466-
9,436,105
14,016,010
14,491,005
27,813,638
34,994,839
43,030,300
48,282,739
8,069,769-
11,970,239-
12,375,873-
23,698,224-
29,804,132-
36,634,273-
41,096,959-
3,914,109
5,959,879
8,075,012
12,190,426
17,381,134
23,777,160
30,962,940
Tir 91
-
Mordad 91
-
Shahrivar 91
-
9,436,105
14,016,010
10,710,251
327,200
377,539
390,123
1,612,406
1,744,872
2,195,899
7,496,499
11,893,599
8,124,228
3 Sep 2013 Oct 2013 Nov 2013 Dec 2013 Jan 2014 Feb 2014 Mar 2014 Apr 2014 May 2014 Jun 2014 Jul 2014 Aug 2014 Sep 2014 Oct 2014 Nov 2014 D
Oct-12
11
Nov-12
12
Dec-12
13
Jan-13
14
16
Apr-13
17
377539d 390123d 390123d 377539d 390123d 377539d 390123d 390123d 352369d 390123d 377539d 390123d 377539d 390123d 390123d 377539d
390,123
377,539
390,123
390,123
352,369
390,123
377,539
05512d 108558d 21434d 20743d 21434d 20743d 21434d 21434d 19360d 21434d 20743d 21434d 20743d 21434d 21434d 20743d 2766d 5273600d
387,946
375,432
387,946
387,946
191,811
212,362
205,512
6,873,877
6,669,594
5,433,904
6,658,536
6,818,827
6,208,181
7d 1918486d 2118202d 2181540d 2254482d 2399393d 2286684d 2314197d 2324644d 2098865d 2304991d 1717871d 1396959d 1339767d 992622d
677,014
685,783
647,202
907,709
883,393
1,090,863
1,567,113
5,628,861
6,872,658
8,083,807
8,504,605
7,635,754
8,567,225
8,819,758
11
390,123
4,001,909
4,248,809
29,448,387
42,561,306
162,378,407
6,753,032
68,155,955
53,953,270
263,984,658
12
377,539
4,379,448
4,111,755
33,560,141
55,411,201
217,789,607
6,840,500
74,996,456
66,740,995
330,725,653
11
390,123
390,1234,248,809
3,611,48742,561,306
36,177,1106,753,032
5,740,07753,953,270
45,918,79838,997,412
8,034,472
12
377,539
377,5394,111,755
3,494,99155,411,201
47,099,5206,840,500
5,814,42566,740,995
56,786,47648,951,931
9,954,518
13
390,123
4,769,571
4,248,809
37,808,950
67,899,152
285,688,760
6,455,665
81,452,121
78,993,749
409,719,402
14
390,123
5,159,694
4,248,809
42,057,759
69,533,689
355,222,448
9,054,152
90,506,274
83,226,773
492,946,175
15
352,369
5,512,063
2,100,726
44,158,485
63,306,743
418,529,191
8,811,607
99,317,881
74,571,445
567,517,619
16
390,123
5,902,186
2,325,802
46,484,286
70,095,051
488,624,242
10,881,064
110,198,945
83,692,040
651,209,659
17
377,539
6,279,725
2,250,780
48,735,067
68,011,914
556,636,156
15,631,529
125,830,474
86,271,763
737,481,422
60,000
48,952
38,997
40,000
30,963
20,000
20,000-
40,000-
10
11
12
377,539
390,123
377,539
377,539-
390,123-
377,539-
4,111,755
4,248,809
4,111,755
3,494,991-
3,611,487-
3,494,991-
37,343,485
42,561,306
55,411,201
31,741,963-
36,177,110-
47,099,520-
6,449,960
6,753,032
6,840,500
5,482,466-
5,740,077-
5,814,425-
60,000-
Thousands
80,000
5,482,466-
5,740,077-
5,814,425-
48,282,739
53,953,270
66,740,995
41,096,959-
45,918,798-
56,786,476-
30,962,940
38,997,412
48,951,931
14 Sep 2014 Oct 2014 Nov 2014 Dec 2014 Jan 2015 Feb 2015 Mar 2015 Apr 2015 Period Total
May-13
18
20
Aug-13
21
Sep-13
22
Oct-13
23
Nov-13
24
377,539
390,123
390,123
377,539
390,123
377,539
212,362
205,512
108,558
21,434
20,743
21,434
20,743
6,873,019
6,260,687
6,394,481
5,779,055
4,310,628
2,864,868
2,313,215
1,918,486
2,118,202
2,181,540
2,254,482
2,399,393
2,286,684
9,325,851
8,762,224
9,011,364
8,372,152
6,963,392
5,675,818
4,998,181
18
390,123
6,669,848
2,325,802
51,060,868
70,086,302
626,722,457
18,456,712
144,287,186
91,258,939
828,740,360
19
20
21
22
23
24
377,539
390,123
390,123
377,539
390,123
377,539
7,047,387
7,437,510
7,827,633
8,205,172
8,595,295
8,972,834
2,250,780
1,188,934
234,747
227,179
234,747
227,179
53,311,649
54,500,583
54,735,329
54,962,508
55,197,254
55,424,433
63,842,163
65,206,501
58,930,812
43,956,808
29,213,946
23,588,569
690,564,620
755,771,122
814,701,934
858,658,741
887,872,687
911,461,256
19,136,380
21,128,494
21,760,273
22,487,850
23,933,298
22,809,056
163,423,567
184,552,060
206,312,333
228,800,183
252,733,481
275,542,537
85,606,862
87,914,052
81,315,955
67,049,375
53,772,113
47,002,343
914,347,223 1,002,261,275 1,083,577,229 1,150,626,604 1,204,398,717 1,251,401,060
Dec-13
25
Jan-14
26
Feb-14
27
Mar-14
28
Apr-14
29
May-14
30
390,123
390,123
352,369
390,123
377,539
390,123
21,434
21,434
19,360
21,434
20,743
21,434
1,873,706
1,282,992
409,260
304,868
102,649
2,314,197
2,324,644
2,098,865
2,304,991
1,717,871
1,396,959
4,599,460
4,019,193
2,879,854
3,021,416
2,218,802
1,808,516
25
390,123
9,362,957
234,747
55,659,179
19,106,760
930,568,016
23,083,491
298,626,028
42,815,120
1,294,216,181
26
390,123
9,753,080
234,747
55,893,926
13,083,066
943,651,082
23,187,697
321,813,725
36,895,633
1,331,111,813
27
352,369
10,105,449
212,032
56,105,958
4,173,351
947,824,433
20,935,612
342,749,337
25,673,364
1,356,785,177
28
390,123
10,495,572
234,747
56,340,704
3,108,833
950,933,267
22,991,663
365,741,001
26,725,366
1,383,510,544
29
377,539
10,873,111
227,179
56,567,883
1,046,744
951,980,010
17,135,300
382,876,301
18,786,761
1,402,297,305
30
390,123
11,263,234
234,747
56,802,629
13,934,289
396,810,590
14,559,159
1,416,856,464
Jun-14
31
Jul-14
32
Aug-14
33
Sep-14
34
Oct-14
35
377,539
390,123
390,123
377,539
390,123
20,743
21,434
21,434
20,743
2,766
36
37
13,188,685
5,273,600
93,355,998
1,339,767
992,622
477,732
190,079
33,858
42,815,646
1,738,049
1,404,179
889,289
588,361
426,747
154,633,922
31
377,539
11,640,773
227,179
57,029,808
32
390,123
12,030,896
234,747
57,264,555
33
390,123
12,421,019
234,747
57,499,301
34
377,539
12,798,558
227,179
57,726,480
35
390,123
13,188,681
30,293
57,756,773
13,188,681
57,756,773
951,980,010
13,363,814
410,174,404
13,968,532
1,430,824,996
9,901,137
420,075,541
10,526,006
1,441,351,002
4,765,248
424,840,789
5,390,117
1,446,741,119
1,895,987
426,736,776
2,500,704
1,449,241,824
337,760
427,074,536
758,176
1,450,000,000
427,074,536
1,450,000,000
1,450,000,000
38
Contract Price
951,980,000
427,074,520
100.0%
1095.2%
1019.7%
997.5%
2- 364954d3- 327200d4- 377539d5- 390123d6- 377539d7- 390123d8- 390123d9- 377539d10- 390123d11- 377539d12- 390123d13- 390123d14- 3523
d16- 205512d17- 212362d18- 205512d19- 108558d20- 21434d21- 20743d22- 21434d23- 20743d24- 21434d25- 21434d26- 19360d27- 21434d28- 207
d2- 2578167d3- 3173949d4- 3662092d5- 4173778d6- 5433904d7- 6658536d8- 6818827d9- 6208181d10- 6873877d11- 6669594d12- 6873019d13- 62
2- 732741d3- 751549d4 1192373d5- 814481d6- 369453d7- 424516d8- 612961d9- 646630d10- 677014d11- 685783d12- 647202d13- 907709d14- 883
12- 390123d13- 390123d14- 352369d15- 390123d16- 377539d17- 390123d18- 377539d19 390123d20- 390123d21- 377539d22- 390123d23- 377539d
34d26- 19360d27- 21434d28- 20743d29- 21434d30- 20743d31- 21434d32- 21434d33- 20743d34- 2766d35- 5273600d36-
11- 6669594d12- 6873019d13- 6260687d14- 6394481d15- 5779055d16- 4310628d17- 2864868d18- 2313215d19- 1873706d20- 1282992d21- 409260
d12- 647202d13- 907709d14- 883393d15- 1090863d16- 1567113d17- 1850347d18- 1918486d19- 2118202d20- 2181540d21- 2254482d22- 2399393d
377539d22- 390123d23- 377539d24- 390123d25- 390123d26- 352369d27- 390123d28- 377539d29- 390123d30- 377539d31- 390123d32- 390123d3
1540d21- 2254482d22- 2399393d23- 2286684d24- 2314197d25- 2324644d26- 2098865d27- 2304991d28- 1717871d29- 1396959d30- 1339767d31- 9
Resource ID Resource Name Resource Type Unit of Measure Primary Role Default Units / Time Remaining Early Units
01.Nov.11 - 30.Apr.15
Nov 2011 Dec 2011 Jan 2012 Feb 2012 Mar 2012 Apr 2012 May 2012 Jun 2012 Jul 2012 Aug 2012 Sep 2012 Oct 2012
R-NGL3100 NGL3100-root resource Nonlabor 10% 0d
Dec-11
Jan-12
Feb-12
1
2
3
MNG.PRICE Managment Price Nonlabor 100% 226523d 390123d 364954d 327200d 377539d 390123d 377539d 39012
MNG.PRICE Management
226,523
390,123
364,954
ENG.PRICE Engineering Price Nonlabor 100% 64800d 124933d 137170d 147224d 159319d 200501d 339128d 372525d
ENG.PRICE Engineering
64,800
124,933
137,170
PRO.PRICE Procurement Price Nonlabor 100% 370760d 1964906d 2578167d 3173949d 3662092d 4173778d 5433904
PRO.PRICE Procurement
CON.PRICE Construction Price Nonlabor 0% 103311d 507833d 732741d 751549d 1192373d 814481d 369453d 424516
CON.PRICE Construction
Management - Monthly
Management - Comulative
Engineering - Monthly
Engineering - Comulative
Procurement - Monthly
Procurement - Comulative
Construction - Monthly
Construction - Comulative
Total Cost - Monthly
Total Cost - Comulative
Management - Income
Management - Outcome
Engineering - Income
Engineering - Outcome
Procurement - Income
Procurement - Outcome
Construction - Income
Construction - Outcome
Monthly - Income
Total - Income
Monthly - Outcome
103,311
507,833
732,741
394,634
1,022,889
1,234,865
1
2011/Nov/14
1
226,523
226,523
709,694
709,694
-
2
2011/Dec/14
2
390,123
616,646
1,368,274
2,077,968
-
3
2012/Jan/13
3
364,954
981,600
1,502,294
3,580,262
-
1,030,499
1,030,499
1,966,716
1,966,716
5,065,497
6,095,997
6,823,894
8,790,610
7,308,894
13,404,890
9,176,142
17,966,752
1
226,523
226,523709,694
603,2401,030,499
875,9241,966,716
1,966,716
1,705,687-
2
390,123
390,1231,368,274
1,163,0335,065,497
4,305,6736,823,894
8,790,610
5,858,829-
3
364,954
364,9541,502,294
1,276,9507,308,894
6,212,5609,176,142
17,966,752
7,854,464-
Thousands
Total - Outcome
Total Balnce of Project
1,705,687261,029
7,564,5161,226,095
15,418,9802,547,773
261,029
965,066
1,321,678
80,000
60,000
40,000
20,000
1,7065,859-
20,000-
40,000-
7,854-
60,000-
Management - Income
226,523
390,123
364,954
327,200
Management - Outcome
226,523-
390,123-
364,954-
327,200-
Engineering - Income
709,694
1,368,274
1,502,294
1,612,406
Engineering - Outcome
603,240-
1,163,033-
1,276,950-
1,370,545-
Procurement - Income
Procurement - Outcome
Construction - Income
1,030,499
5,065,497
7,308,894
7,496,499
Construction - Outcome
875,924-
4,305,673-
6,212,560-
6,372,024-
Monthly - Income
1,966,716
6,823,894
9,176,142
9,436,105
Time
Farvardin 91
Ordibehesht 91
Khordad 91
Monthly
- Outcome
5,858,829Down Payment
(Should
be pay by Client1,705,687to OIEC)145,000,000
- 7,854,464- 8,069,769Total - Income
1,966,716 1,318,869
8,790,610
17,966,752
27,402,857
Management
Total - Outcome
Engineering
Total Balnce of Project
Procurement
1,705,687- 5,775,680
7,564,516261,029 95,198,000
1,226,095
Construction
15,418,980-
23,488,749-
2,547,773
3,914,109
42,707,452
1,966,716
6,823,894
9,176,142
Management
226,523
390,123
364,954
Engineering
709,694
1,368,274
1,502,294
1,030,499
5,065,497
7,308,894
Thousands
Procurement
Construction
80,000
60,000
128,321,670
10,783,330
139,105,000
Monthly - Income
Monthly - Outcome
Total Balnce of Project
40,000
20,000
1,226
6,824
9,436
9,176
2,548
17,967
261
-1,706
1,706-
2,548
17,967
8,791
1,967 1,967
9,436
9,176
6,824
-7,565
5,859-
-15,419
-23,489
7,854-
20,000-
40,000-
60,000-
Monthly - Income
1,966,716
6,823,894
9,176,142
9,436,105
Monthly - Outcome
1,705,687-
5,858,829-
7,854,464-
8,069,769-
Total - Income
1,966,716
8,790,610
17,966,752
27,402,857
Total - Outcome
1,705,687-
7,564,516-
15,418,980-
23,488,749-
261,029
1,226,095
2,547,773
3,914,109
012 Aug 2012 Sep 2012 Oct 2012 Nov 2012 Dec 2012 Jan 2013 Feb 2013 Mar 2013 Apr 2013 May 2013 Jun 2013 Jul 2013 Aug 2013 Sep 2013 Oct 2013
Mar-12
4
Apr-12
5
May-12
6
Jun-12
7
Jul-12
8
Aug-12
9
Sep-12
10
377539d 390123d 377539d 390123d 390123d 377539d 390123d 377539d 390123d 390123d 352369d 390123d 377539d 390123d 377539d 390123d
327,200
377,539
390,123
377,539
390,123
390,123
377,539
9319d 200501d 339128d 372525d 379866d 375432d 387946d 375432d 387946d 387946d 191811d 212362d 205512d 212362d 205512d 108558d 21
147,224
159,319
200,501
339,128
372,525
379,866
375,432
9d 3662092d 4173778d 5433904d 6658536d 6818827d 6208181d 6873877d 6669594d 6873019d 6260687d 6394481d 5779055d 4310628d 2864868
370,760
1,964,906
2,578,167
3,173,949
3,662,092
92373d 814481d 369453d 424516d 612961d 646630d 677014d 685783d 647202d 907709d 883393d 1090863d 1567113d 1850347d 1918486d 21182
751,549
1,192,373
814,481
369,453
424,516
612,961
646,630
1,225,973
1,729,231
1,775,865
3,051,026
3,765,331
4,556,899
5,061,693
4
2012/Feb/12
4
327,200
1,308,800
1,612,406
5,192,668
-
5
2012/Mar/13
5
377,539
1,686,339
1,744,872
6,937,540
264,600
7,496,499
20,901,389
9,436,105
27,402,857
11,893,599
32,794,988
14,280,610
41,683,467
4
327,200
327,2001,612,406
1,370,5457,496,499
6,372,0249,436,105
27,402,857
8,069,769-
5
377,539
377,5391,744,872
1,483,141264,600
224,91011,893,599
10,109,55914,280,610
41,683,467
12,195,149-
6
7
2012/Apr/12 2012/May/12
6
7
390,123
377,539
2,076,462
2,454,001
2,195,899
3,714,151
9,133,439
12,847,590
9,159,300
22,979,500
9,159,300
32,138,800
8,124,228
3,685,194
40,919,216
44,604,410
19,869,551
30,756,384
61,553,018
92,309,402
6
390,123
390,1232,195,899
1,866,5159,159,300
7,785,4058,124,228
6,905,59419,869,551
61,553,018
16,947,637-
7
377,539
377,5393,714,151
3,157,02822,979,500
19,532,5753,685,194
3,132,41530,756,384
92,309,402
26,199,557-
8
2012/Jun/11
8
390,123
2,844,124
4,079,917
16,927,507
36,569,100
68,707,900
4,234,433
48,838,843
45,273,573
137,582,974
9
2012/Jul/11
9
390,123
3,234,247
4,160,316
21,087,823
32,587,400
101,295,300
6,114,121
54,952,964
43,251,960
180,834,934
10
2012/Aug/10
10
377,539
3,611,786
4,111,755
25,199,578
45,990,600
147,285,900
6,449,960
61,402,923
56,929,853
237,764,787
8
390,123
390,1234,079,917
3,467,92936,569,100
31,083,7354,234,433
3,599,26845,273,573
137,582,974
38,541,055-
9
390,123
390,1234,160,316
3,536,26932,587,400
27,699,2906,114,121
5,197,00343,251,960
180,834,934
36,822,684-
10
377,539
377,5394,111,755
3,494,99145,990,600
39,092,0106,449,960
5,482,46656,929,853
237,764,787
48,447,006-
202,641,83735,122,950
8,482,847
154,194,83126,640,103
6,429,276
117,372,14720,210,828
6,732,517
78,831,09213,478,310
52,631,5348,921,483
35,683,8985,999,569
23,488,7493,914,109
4,556,827
2,921,914
2,085,461
1,366,336
(NGL3100) 3100
1391
8,07012,195-
16,948-
26,200-
36,823-
38,541-
36,823-
38,541-
48
10
377,539
390,123
390,123
377,539
390,123
377,539
327,200
377,539-
390,123-
390,123-
377,539-
390,123-
377,539-
327,200-
4,111,755
4,160,316
4,079,917
3,714,151
2,195,899
1,744,872
1,612,406
3,494,991-
3,536,269-
3,467,929-
3,157,028-
1,866,515-
1,483,141-
1,370,545-
45,990,600
32,587,400
36,569,100
22,979,500
9,159,300
264,600
39,092,010-
27,699,290-
31,083,735-
19,532,575-
7,785,405-
224,910-
6,449,960
6,114,121
4,234,433
3,685,194
8,124,228
11,893,599
7,496,499
5,482,466-
5,197,003-
3,599,268-
3,132,415-
6,905,594-
10,109,559-
6,372,024-
56,929,853
43,251,960
45,273,573
30,756,384
48,447,006-
36,822,684-
38,541,055-
26,199,557-
237,764,787
180,834,934
137,582,974
92,309,402
19,869,551
Shahrivar 91
16,947,63761,553,018
14,280,610
Mordad 91
12,195,149-41,683,467
9,436,105
Tir 91
8,069,769-27,402,857
202,641,837-
154,194,831-
117,372,147-
78,831,092-
52,631,534-
35,683,898-
23,488,749-
35,122,950
26,640,103
20,210,828
13,478,310
8,921,483
5,999,569
3,914,109
10,710,251
14,016,010
9,436,105
390,123
377,539
327,200
2,195,899
1,744,872
1,612,406
(NGL3100) 3100
11,893,599 1391
8,124,228
7,496,499
56,930
45,274
43,252
30,756
180,835
137,583
19,870
14,281
92,309
26,640
9,436
61,553
20,211
41,683
27,403
9,436
61,553
27,403
41,683
3,914
6,000
23,489
8,921
26,640
20,211
13,478
-35,684
-52,632
8,070-
-78,831
12,19516,948-
-117,372
-154,195
26,200-
-202,642
38,541-
36,823-
48
10
9,436,105
14,280,610
19,869,551
30,756,384
45,273,573
43,251,960
56,929,853
8,069,769-
12,195,149-
16,947,637-
26,199,557-
38,541,055-
36,822,684-
48,447,006-
27,402,857
41,683,467
61,553,018
92,309,402
137,582,974
180,834,934
237,764,787
23,488,749-
35,683,898-
52,631,534-
78,831,092-
117,372,147-
154,194,831-
202,641,837-
3,914,109
5,999,569
8,921,483
13,478,310
20,210,828
26,640,103
35,122,950
2013 Aug 2013 Sep 2013 Oct 2013 Nov 2013 Dec 2013 Jan 2014 Feb 2014 Mar 2014 Apr 2014 May 2014 Jun 2014 Jul 2014 Aug 2014 Sep 2014 Oct 201
Oct-12
11
Nov-12
12
Dec-12
13
Jan-13
14
16
Apr-13
17
539d 390123d 377539d 390123d 390123d 377539d 390123d 377539d 390123d 390123d 352369d 390123d 377539d 390123d 377539d 390123d 3901
390,123
377,539
390,123
390,123
352,369
390,123
377,539
2d 212362d 205512d 108558d 21434d 20743d 21434d 20743d 21434d 21434d 19360d 21434d 20743d 21434d 20743d 21434d 21434d 20743d 2766d
387,946
375,432
387,946
387,946
191,811
212,362
205,512
81d 5779055d 4310628d 2864868d 2313215d 1873706d 1282992d 409260d 304868d 102649d 93355998d
4,173,778
5,433,904
6,658,536
6,818,827
6,208,181
6,873,877
6,669,594
7113d 1850347d 1918486d 2118202d 2181540d 2254482d 2399393d 2286684d 2314197d 2324644d 2098865d 2304991d 1717871d 1396959d 13397
677,014
685,783
647,202
907,709
883,393
1,090,863
1,567,113
5,628,861
6,872,658
8,083,807
8,504,605
7,635,754
8,567,225
8,819,758
11
2012/Sep/09
11
390,123
4,001,909
4,248,809
29,448,387
44,518,700
191,804,600
6,753,032
68,155,955
55,910,664
293,675,451
12
2012/Oct/09
12
377,539
4,379,448
4,111,755
33,560,141
45,578,200
237,382,800
6,840,500
74,996,456
56,907,994
350,583,445
11
390,123
390,1234,248,809
3,611,48744,518,700
37,840,8956,753,032
5,740,07755,910,664
293,675,451
47,582,583-
12
377,539
377,5394,111,755
3,494,99145,578,200
38,741,4706,840,500
5,814,42556,907,994
350,583,445
48,428,426-
13
2012/Nov/08
13
390,123
4,769,571
4,248,809
37,808,950
45,533,200
282,916,000
6,455,665
81,452,121
56,627,797
407,211,242
14
2012/Dec/08
14
390,123
5,159,694
4,248,809
42,057,759
35,584,900
318,500,900
9,054,152
90,506,274
49,277,984
456,489,226
15
2013/Jan/07
15
352,369
5,512,063
2,100,726
44,158,485
21,165,600
339,666,500
8,811,607
99,317,881
32,430,302
488,919,528
16
2013/Feb/06
16
390,123
5,902,186
2,325,802
46,484,286
21,989,300
361,655,800
10,881,064
110,198,945
35,586,289
524,505,817
17
2013/Mar/08
17
377,539
6,279,725
2,250,780
48,735,067
13,547,800
375,203,600
15,631,529
125,830,474
31,807,649
556,313,466
8,479,568
800,000
700,000
600,000
500,000
400,000
300,000
200,000
100,000
100,000-
200,000-
300,000-
400,000-
500,000-
Thousands
8,328,081
298,652,84651,930,600
250,224,42043,451,031
500,00048,428-
48,44710
600,000-
11
12
377,539
390,123
377,539
377,539-
390,123-
377,539-
4,111,755
4,248,809
4,111,755
3,494,991-
3,611,487-
3,494,991-
45,990,600
44,518,700
45,578,200
39,092,010-
37,840,895-
38,741,470-
6,449,960
6,753,032
6,840,500
5,482,466-
5,740,077-
5,814,425-
56,929,853
55,910,664
56,907,994
48,447,006-
47,582,583-
48,428,426-
237,764,787
293,675,451
350,583,445
202,641,837-
250,224,420-
298,652,846-
35,122,950
43,451,031
51,930,600
450,000
350,583 350,000
,930
55,911
56,908
293,675
250,000
237,765
150,000
35,123
43,451
51,931 50,000
Thousands
47,583-
43,451
35,123
51,931 50,000
-50,000
-150,000
642
-250,000
-250,224
48,447-
48,428-
47,583-298,653
10
11
12
56,929,853
55,910,664
56,907,994
48,447,006-
47,582,583-
48,428,426-
237,764,787
293,675,451
350,583,445
202,641,837-
250,224,420-
298,652,846-
35,122,950
43,451,031
51,930,600
-350,000
l 2014 Aug 2014 Sep 2014 Oct 2014 Nov 2014 Dec 2014 Jan 2015 Feb 2015 Mar 2015 Apr 2015 Period Total
May-13
18
20
Aug-13
21
Sep-13
22
Oct-13
23
Nov-13
24
377,539
390,123
390,123
377,539
390,123
377,539
205,512
108,558
21,434
20,743
21,434
20,743
6,873,019
6,260,687
6,394,481
5,779,055
4,310,628
2,864,868
2,313,215
1,918,486
2,118,202
2,181,540
2,254,482
2,399,393
2,286,684
9,325,851
8,762,224
9,011,364
8,372,152
6,963,392
5,675,818
4,998,181
18
19
2013/Apr/07 2013/May/07
18
19
390,123
377,539
6,669,848
7,047,387
2,325,802
2,250,780
51,060,868
53,311,649
17,051,800
38,663,000
392,255,400 430,918,400
18,456,712
19,136,380
144,287,186 163,423,567
38,224,437
60,427,700
594,537,903 654,965,602
20
2013/Jun/06
20
390,123
7,437,510
1,188,934
54,500,583
39,234,000
470,152,400
21,128,494
184,552,060
61,941,551
716,907,153
21
2013/Jul/06
21
390,123
7,827,633
234,747
54,735,329
58,681,000
528,833,400
21,760,273
206,312,333
81,066,143
797,973,296
22
23
24
2013/Aug/05
2013/Sep/04
2013/Oct/04
22
23
24
377,539
390,123
377,539
8,205,172
8,595,295
8,972,834
227,179
234,747
227,179
54,962,508
55,197,254
55,424,433
93,149,200
80,091,800
49,015,800
621,982,600
702,074,400
751,090,200
22,487,850
23,933,298
22,809,056
228,800,183
252,733,481
275,542,537
116,241,767
104,649,967
72,429,574
914,215,063 1,018,865,031 1,091,294,604
Dec-13
25
Jan-14
26
Feb-14
27
Mar-14
28
Apr-14
29
May-14
30
390,123
390,123
352,369
390,123
377,539
390,123
21,434
21,434
19,360
21,434
20,743
21,434
1,873,706
1,282,992
409,260
304,868
102,649
2,314,197
2,324,644
2,098,865
2,304,991
1,717,871
1,396,959
4,599,460
4,019,193
2,879,854
3,021,416
2,218,802
1,808,516
25
2013/Nov/03
25
390,123
9,362,957
234,747
55,659,179
71,791,200
822,881,400
23,083,491
298,626,028
95,499,560
1,186,794,165
26
2013/Dec/03
26
390,123
9,753,080
234,747
55,893,926
34,157,400
857,038,800
23,187,697
321,813,725
57,969,966
1,244,764,131
27
2014/Jan/02
27
352,369
10,105,449
212,032
56,105,958
21,892,800
878,931,600
20,935,612
342,749,337
43,392,813
1,288,156,944
28
2014/Feb/01
28
390,123
10,495,572
234,747
56,340,704
25,423,800
904,355,400
22,991,663
365,741,001
49,040,333
1,337,197,277
29
2014/Mar/03
29
377,539
10,873,111
227,179
56,567,883
360,000
904,715,400
17,135,300
382,876,301
18,100,017
1,355,297,295
30
2014/Apr/02
30
390,123
11,263,234
234,747
56,802,629
13,934,289
396,810,590
14,559,159
1,369,856,453
Jun-14
31
Jul-14
32
Aug-14
33
Sep-14
34
Oct-14
35
377,539
390,123
390,123
377,539
390,123
20,743
21,434
21,434
20,743
2,766
1,339,767
992,622
477,732
190,079
33,858
1,738,049
1,404,179
889,289
588,361
426,747
31
2014/May/02
31
377,539
11,640,773
227,179
57,029,808
13,363,814
410,174,404
13,968,532
1,383,824,985
32
2014/Jun/01
32
390,123
12,030,896
234,747
57,264,555
9,901,137
420,075,541
10,526,006
1,394,350,992
33
2014/Jul/01
33
390,123
12,421,019
234,747
57,499,301
4,765,248
424,840,789
5,390,117
1,399,741,109
34
2014/Jul/31
34
377,539
12,798,558
227,179
57,726,480
1,895,987
426,736,776
2,500,704
1,402,241,813
35
2014/Aug/30
35
390,123
13,188,681
30,293
57,756,773
337,760
427,074,536
758,176
1,402,999,990
36
37
38
Contract Price
13,188,685
57,756,795
93,355,998
951,980,000
42,815,646
427,074,520
154,633,922
13,188,681
100.0%
57,756,773
1095.2%
904,980,000
1019.7%
427,074,536
997.5%
1,402,999,990
1,450,000,000
1- 390123d2- 364954d3- 327200d4- 377539d5- 390123d6- 377539d7- 390123d8- 390123d9- 377539d10- 390123d11- 377539d12- 390123d13- 39012
15- 212362d16- 205512d17- 212362d18- 205512d19- 108558d20- 21434d21- 20743d22- 21434d23- 20743d24- 21434d25- 21434d26- 19360d27- 214
1- 1964906d2- 2578167d3- 3173949d4- 3662092d5- 4173778d6- 5433904d7- 6658536d8- 6818827d9- 6208181d10- 6873877d11- 6669594d12- 6873
1- 507833d2- 732741d3- 751549d4 1192373d5- 814481d6- 369453d7- 424516d8- 612961d9- 646630d10- 677014d11- 685783d12- 647202d13- 9077
1- 377539d12- 390123d13- 390123d14- 352369d15- 390123d16- 377539d17- 390123d18- 377539d19 390123d20- 390123d21- 377539d22- 390123d
34d25- 21434d26- 19360d27- 21434d28- 20743d29- 21434d30- 20743d31- 21434d32- 21434d33- 20743d34- 2766d35- 5273600d36-
- 6873877d11- 6669594d12- 6873019d13- 6260687d14- 6394481d15- 5779055d16- 4310628d17- 2864868d18- 2313215d19- 1873706d20- 1282992d
11- 685783d12- 647202d13- 907709d14- 883393d15- 1090863d16- 1567113d17- 1850347d18- 1918486d19- 2118202d20- 2181540d21- 2254482d22
390123d21- 377539d22- 390123d23- 377539d24- 390123d25- 390123d26- 352369d27- 390123d28- 377539d29- 390123d30- 377539d31- 390123d32
d35- 5273600d36-
02d20- 2181540d21- 2254482d22- 2399393d23- 2286684d24- 2314197d25- 2324644d26- 2098865d27- 2304991d28- 1717871d29- 1396959d30- 133
Farvardin 91
Total Income for NGL 3100 Project (Such as D.P and I.P) - Cumulative
146,966,716
Total Income for NGL 3100 Project (Such as D.P and I.P)
146,966,716
Down Payment (Should be pay by Client to OIEC)
Management
145,000,000
153,790,610
6,823,894
-
Khordad 91
Tir 91
162,966,752
9,176,142
-
Mordad 91
172,402,857
9,436,105
-
Shahrivar 91
251,199,743
78,796,886
-
321,061,969
69,862,226
-
1,318,869
Engineering
5,775,680
Procurement
95,198,000
Construction
42,707,452
Ordibehesht 91
1,966,716
6,823,894
9,176,142
9,436,105
78,796,886
Management
226,523
390,123
364,954
327,200
377,539
390,123
Engineering
709,694
1,368,274
1,502,294
1,612,406
1,744,872
2,195,899
64,780,876
59,151,975
Procurement
Fixed Mechanical Equipment & Packages including Air Coolers
3,849,650-
323,500-
12,228,300
13587000
-1358700
2,911,499
3,234,999
34,646,851
38,496,501
Slug Catcher
69,862,226
10,821,075
36,070,251.0
12,023,417
3,607,025.10-
452,900-
32,463,226
4,529,000
Line Pipe
4,076,100
20,089,350
22321500
-2232150
Construction
1,030,499
5,065,497
7,308,894
7,496,499
11,893,599
1,202,342-
6,696,450
7,440,500
744,050-
8,124,228
Income
Outcome
(Forecasted)
Farvardin 91
Ordibehesht 91
Khordad 91
Tir 91
Mordad 91
Shahrivar 91
Management Services
13,188,685
13,188,685
226,523-
390,123-
364,954-
327,200-
377,539-
390,123-
39,276,795
25,529,917
2,552,992
2,127,493
2,127,493
1,701,994
1,701,994
1,701,994
600,000,000
510,000,000
29,678,969-
28,407,764-
18,169,530-
278,534,520
236,754,342
5,102,988-
5,102,988-
5,732,988-
20,000,000
17,000,000
27,000,000
22,950,000
12,000,000
10,200,000
1,938,000-
1,147,500-
510,000-
10,000,000
10,000,000
1,000,000
1,500,000
1,500,000
354,000,000
300,900,000
96,000,000
81,600,000
1,450,000,000
1,228,122,944
TOTAL - Monthly
TOTAL - Comulative
4,862,825-
25,500,0002,178,985-
10,983,151-
1,147,500-
918,000-
918,000-
1,500,000
1,500,000
1,000,000
2,286,840-
1,083,240-
39,939,970-
66,259,328-
24,005,600-
3,680,160-
8,388,960-
8,388,960-
3,474,356-
25,589,115-
34,523,052-
37,818,063-
79,933,227-
97,156,935-
3,474,356-
29,063,471-
63,586,523-
101,404,586-
181,337,813-
278,494,748-