Académique Documents
Professionnel Documents
Culture Documents
CONSRUCTION OF BRIDGE AT KM 1/6 OF NEWSUBBULAPURAM-THERKUMALAYADIPATTI ROAD CONNECTING MALAYADIPATTI BURIAL GROUND ROA
DATE OF TENDER
DATE OF WORKORDER
DATE OF COMMENCEMENT
12.02.2015
11.03.2015
10.09.2016
28.01.2016
WORKING SHEET FOR THE CALCULATION OF ESCALATION FOR (Jan To Mar 2014 - 2015)
BASE RATE CALCULATION
Sl.
Bill Month
No.
1
Jan-15
Feb-15
0.00
Mar-15
0.00
Price of
Indices
Cement
0.00
Steel
Bitumen
All Materials
RBI Index for All commodities taken from Table No. 39 (Monthly Average) and Labour is taken from
Table No. 36. Labour
Diesel
NAME OF WORK :-
Jan-15
Mar-15
174.46
171.70
174.00
177.70
160.93
163.10
161.00
158.70
33153.33
37560.00
31875.00
30025.00
176.33
177.30
175.60
176.10
251.00
253.00
251.00
249.00
51.16
51.34
49.24
52.92
CONSRUCTION OF BRIDGE AT KM 1/6 OF NEWSUBBULAPURAM-THERKUMALAYADIPATTI ROAD CONNECTING MALAYADIPATTI BURIAL GROUND ROA
WORKING SHEET FOR THE CALCULATION OF ESCALATION FOR ( Jan to Mar 2015-2016)
Sl.
No
Feb-15
Bill Month
Value of Work
(Po)
Total Value of
Price of Indices
work
Sl.
No
Bill Month
Value of Work
(Po)
Jan-15
0.00
Feb-15
0.00
Mar-15
4745908.13
Total Value of
Price of Indices
work
4745908.13
Base Rate
Feb-15
Mar-15
Cement
174.47
171.70
174.00
177.70
Steel
160.93
163.10
161.00
158.70
33153.33
37560.00
31875.00
30025.00
176.33
177.30
175.60
176.10
251.00
253.00
251.00
249.00
51.17
51.34
49.24
52.92
Bitumen
RBI Index for All commodities taken from Table No. 39 (Monthly Average) and Labour is taken from Table No. All Materials
36. Labour
Diesel
1)
Jan-15
Price Adjustment for General Materials other than Cement, Steel & Bitumen (V1) for Jan To Mar 2015
K1 = A factor Responding the percentage of General Materials component for the work
K1 = Generally taken as 0.35, For this work also taken as 0.35
K1 =
0.35
V1 =
0.00
V1 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K1*((Lw2-Lw1)/(Lw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
2)
Price Adjustment in the cost of Cement Used as per the Requirement / Design Mix (V2) for Jan To Mar 2015
Grade
Qty. in Cum
Bags / Cum.
No. of Bags
0.00
Rate / Bag
174.215
0.00
4473.96
Total Value of cement utilised in the Bill
Amount
174.215
174.215
7794
7794
779430.38
4745908.13
K2
0.16
0.00
V2 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K2*((Cw2-Cw1)/(Cw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
V2 =
3)
Price Adjustment in the Cost of Steel Used as per Requirement (V3) for Jan To Mar 2015
Description
Qty. in Mt
Steel
8.191
RATE
47853.00
0.00
Value of Steel
3919
3919
4745908.13
K3 =
0.08
V3 =
0.00
K4 =
0.00
V4 =
0.00
K5 =
0.05
V5 =
0.00
V3 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K3*((Sw2-Sw1)/(Sw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
4)
Price Adjustment for P.O.L. Monthly Average (V5) for Jan To Mar 2015
K5 = A factor Responding the component of fuel and lubricants for the entire completion of the work.
K5 = Generally taken as 5%, For this work also taken as 5%
V5 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K5*((D2-D1)/(D1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
6)
Price Adjustment for Labour as per RBI Index Table No. 36 (V6) for Jan To Mar 2015
K6 = A factor Responding all labour cost including benefits, amenities etc., to be incurred.
K6 = Generally taken as 0.30, For this work also taken as 0.30
K6 =
0.30
V6 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K6*((Lc2-Lc1)/(Lc1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
V6 =
7)
0.00
Condition : If K1 to K6 added, Value works out to 1 (ie) the factor representing the percentage of materials and labour component are comes more than 100% and this
value has to be reduced to 1.00 and restricted value with the following formula :
Total Value of K1 to K6
K1 =
0.350
V1 =
0.00
K2 =
0.00
V2 =
0.00
K3 =
0.08
V3 =
0.00
0.780
K4 =
0.00
V4 =
0.00
K5 =
0.050
V5 =
0.00
K6 =
0.300
V6 =
0.00
Total =
0.780
0.00
0.00
0.00
0.00
0.00
T.V.E. =
NAME OF WORK :-
0.00
CONSRUCTION OF BRIDGE AT KM 1/6 OF NEWSUBBULAPURAM-THERKUMALAYADIPATTI ROAD CONNECTING MALAYADIPATTI BURIAL GROUND ROA
WORKING SHEET FOR THE CALCULATION OF ESCALATION FOR ( Apr To Jun 2015-2016)
Sl.
No
Bill Month
Apr-15
Value of Work
(Po)
Total Value of
Price of Indices
work
Cement
2747702.49
May-15
4936208.00
Jun-15
2279570.33
9963480.82
Steel
Bitumen
May-15
Jun-15
175.20
172.30
173.70
160.93
158.70
156.70
154.30
176.33
176.40
178.00
179.10
251.00
253.00
261.00
260.00
51.17
50.91
54.25
54.29
33153.33
RBI Index for All commodities taken from Table No. 39 (Monthly Average) and Labour is taken from Table No. All Materials
36. Labour
Diesel
1)
Apr-15
174.47
Price Adjustment for General Materials other than Cement, Steel & Bitumen (V1) for Apr To Jun 2015
K1 = A factor Responding the percentage of General Materials component for the work
K1 = Generally taken as 0.35, For this work also taken as 0.35
K1 =
0.35
V1 =
0.00
V1 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K1*((Lw2-Lw1)/(Lw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
2)
Price Adjustment in the cost of Cement Used as per the Requirement / Design Mix (V2) for Apr To Jun 2015
Grade
Qty. in Bags
815.386
Total KG
Total MT
40769.30
1724.461
1476.534
Rate / MT
Amount
40.77
0.00
5500
5500
0.00
5500
2242
2242
224231.15
9963480.82
K2
0.023
0.24
V2 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K2*((Cw2-Cw1)/(Cw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
V2 =
3)
Price Adjustment in the Cost of Steel Used as per Requirement (V3) for Apr To Jun 2015
Description
Qty. in Mt
Steel
Steel
8.191
21.268
Steel
14.829
0.00
RATE
Value of Steel
47853.80
47853.80
3919
10177
47853.80
7096
21193
2119317.03
9963480.82
K3 =
0.21
V3 =
0.00
K4 =
0.00
V4 =
0.00
V3 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K3*((Sw2-Sw1)/(Sw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
4)
5)
Price Adjustment for P.O.L. Monthly Average (V5) for Apr To Jun 2015
K5 = A factor Responding the component of fuel and lubricants for the entire completion of the work.
K5 = Generally taken as 5%, For this work also taken as 5%
K5 =
0.05
V5 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K5*((D2-D1)/(D1))
=
0.85
9963480.82
0.05
53.15
51.17
51.17
V5 =
6)
16385.13
16385.13
Price Adjustment for Labour as per RBI Index Table No. 36 (V6) for Apr To Jun 2015
K6 = A factor Responding all labour cost including benefits, amenities etc., to be incurred.
K6 = Generally taken as 0.30, For this work also taken as 0.30
K6 =
0.30
V6 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K6*((Lc2-Lc1)/(Lc1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
V6 =
7)
0.00
Condition : If K1 to K6 added, Value works out to 1 (ie) the factor representing the percentage of materials and labour component are comes more than 100% and this
value has to be reduced to 1.00 and restricted value with the following formula :
Total Value of K1 to K6
K1 =
0.35
V1 =
0.00
K2 =
0.24
V2 =
0.00
K3 =
0.21
V3 =
0.00
K4 =
0.00
V4 =
0.00
K5 =
0.05
V5 =
16385.13
K6 =
0.30
V6 =
0.00
Total =
1.15
Total =
=
1.150
16385.13
V1+V2 + V3 + V4 +V5+V6
=
=
NAME OF WORK :-
(0 + 0 + 0 + 0 + 2684.36 + 0 )
16385.126
CONSRUCTION OF BRIDGE AT KM 1/6 OF NEWSUBBULAPURAM-THERKUMALAYADIPATTI ROAD CONNECTING MALAYADIPATTI BURIAL GROUND ROA
WORKING SHEET FOR THE CALCULATION OF ESCALATION FOR ( Jul To Sep 2015 - 2016 )
Sl.
No
Bill Month
Value of Work
(Po)
Total Value of
Price of Indices
work
Jul-15
Aug-15
Sep-15
Jul-15
Cement
954000.56
Aug-15
2332728.94
Sep-15
3198230.68
6484960.18
Steel
Bitumen
170.40
171.60
174.50
160.93
151.80
148.10
150.00
176.33
177.60
176.50
176.50
251.00
257.00
259.00
258.00
51.17
52.30
46.69
45.56
33153.33
All Materials
RBI Index for All commodities taken from Table No. 39 (Monthly Average) and Labour is taken from Table No.
36. Labour
Diesel
1)
174.47
Price Adjustment for General Materials other than Cement, Steel & Bitumen (V1) for Jul To Sep 2015
K1 = A factor Responding the percentage of General Materials component for the work
K1 = Generally taken as 0.35, For this work also taken as 0.35
K1 =
0.35
V1 =
0.00
V1 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K1*((Lw2-Lw1)/(Lw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
2)
Price Adjustment in the cost of Cement Used as per the Requirement / Design Mix (V2) for Jul To Sep 2015
Grade
Qty. in Bags
Total KG
Total MT
2222.7544
2244.3348
111137.72
112216.74
1178.42
58921.00
Rate / MT
111.14
112.22
5500.00
5500.00
58.92
5500.00
Amount
6112
6171
3240
15525
1552515.03
6484960.18
K2
0.239
0.24
V2 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K2*((Cw2-Cw1)/(Cw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
V2 =
3)
0.00
Price Adjustment in the Cost of Steel Used as per Requirement (V3) for Jul To Sep 2015
Description
Steel
Qty. in Mt
0.670
RATE
47853.80
Value of Steel
320
Steel
10.351
47853.80
4953
Steel
26.542
47853.80
12701
17975
6484960.18
K3 =
0.28
V3 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K3*((Sw2-Sw1)/(Sw1))
4)
0.85
6484960.18
0.28
149.97
160.93
-103987.12
V3 =
-103987.12
K4 =
0.00
V4 =
0.00
K5 =
0.05
5)
160.93
Price Adjustment for P.O.L. Monthly Average (V5) for Jul To Sep 2015
K5 = A factor Responding the component of fuel and lubricants for the entire completion of the work.
K5 = Generally taken as 5%, For this work also taken as 5%
V5 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K5*((D2-D1)/(D1))
0.85
6484960.18
0.05
48.18
51.17
51.17
V5 =
6)
-16104.68
-16104.68
Price Adjustment for Labour as per RBI Index Table No. 36 (V6) for Jul To Sep 2015
K6 = A factor Responding all labour cost including benefits, amenities etc., to be incurred.
K6 = Generally taken as 0.30, For this work also taken as 0.30
K6 =
0.30
V6 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K6*((Lc2-Lc1)/(Lc1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
V6 =
7)
0.00
Condition : If K1 to K6 added, Value works out to 1 (ie) the factor representing the percentage of materials and labour component are comes more than 100% and this
value has to be reduced to 1.00 and restricted value with the following formula :
Total Value of K1 to K6
K1 =
0.350
V1 =
K2 =
0.24
V2 =
0.00
K3 =
0.28
V3 =
-103987.12
K4 =
0.00
V4 =
0.00
K5 =
0.05
V5 =
-16104.68
K6 =
0.30
V6 =
Total =
1.22
Total =
0.00
-16104.68
0.00
= 24106.1 x (0.45/0.70) =
0.00
-120091.80
=
(1- (
1.217
0.00
R.V = (V1+V5+V6)x((1-(K2+K3+K4))/(K1+K5+K6))
R.V =
-11112.23
0.24
0.28
0.00 ) ) /
0.35
-11112.23
0.05
0.30
R.V =
-11112.23
0.00
-103987.12
0.00
T.V.E. =
-11112.23
-115099.35
NAME OF WORK :-
CONSRUCTION OF BRIDGE AT KM 1/6 OF NEWSUBBULAPURAM-THERKUMALAYADIPATTI ROAD CONNECTING MALAYADIPATTI BURIAL GROUND ROA
WORKING SHEET FOR THE CALCULATION OF ESCALATION FOR ( Oct to Dec 2015-2016)
Sl.
No
Bill Month
Value of Work
(Po)
Oct-15
3738244.80
Nov-15
1273959.24
Dec-15
2505833.40
Total Value of
Price of Indices
work
7518037.43
Nov-15
Dec-15
Cement
174.47
173.10
176.40
174.70
Steel
160.93
148.10
144.30
141.90
176.33
176.90
177.50
177.40
251.00
263.00
274.00
274.00
51.17
46.57
47.55
47.51
Bitumen
33153.33
RBI Index for All commodities taken from Table No. 39 (Monthly Average) and Labour is taken from Table No. All Materials
36. Labour
Diesel
1)
Oct-15
Price Adjustment for General Materials other than Cement, Steel & Bitumen (V1) for Oct To Dec 2015
K1 = A factor Responding the percentage of General Materials component for the work
K1 = Generally taken as 0.35, For this work also taken as 0.35
K1 =
0.35
V1 =
0.00
V1 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K1*((Lw2-Lw1)/(Lw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
2)
Price Adjustment in the cost of Cement Used as per the Requirement / Design Mix (V2) for Oct To Dec 2015
Grade
Qty. in Bags
Total KG
Total MT
1843.36
1071.09
3417.422
92167.94
53554.506
170871.088
Rate / MT
92.17
53.55
170.87
Amount
5500
5500
5500
5069
2945
9397
14467
1446714.65
7518037.43
K2
0.19
0.08
V2 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K2*((Cw2-Cw1)/(Cw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
V2 =
3)
Price Adjustment in the Cost of Steel Used as per Requirement (V3) for 2015
Description
Qty. in Mt
0.00
RATE
Steel
Steel
27.680
1.032
Steel
1.375
Value of Steel
47853.80
47853.80
13245
493
47853.80
657
14397
7518037.43
K3 =
0.19
V3 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K3*((Sw2-Sw1)/(Sw1))
=
4)
0.85
7518037.43
0.19
144.77
160.93
-121921.80
V3 =
-121921.80
K4 =
0.00
V4 =
0.00
K5 =
0.05
160.93
0.85
7518037.43
0.05
47.21
51.17
51.17
-24727.10
V5 =
6)
-24727.10
Price Adjustment for Labour as per RBI Index Table No. 36 (V6) for Jan To Mar 2015
K6 = A factor Responding all labour cost including benefits, amenities etc., to be incurred.
K6 = Generally taken as 0.30, For this work also taken as 0.30
K6 =
0.30
V6 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K6*((Lc2-Lc1)/(Lc1))
0.85
7518037.43
0.30
270.33
251.00
251.00
V6 =
7)
147639.58
147639.58
Condition : If K1 to K6 added, Value works out to 1 (ie) the factor representing the percentage of materials and labour component are comes more than 100% and this
value has to be reduced to 1.00 and restricted value with the following formula :
Total Value of K1 to K6
K1 =
0.350
V1 =
K2 =
0.08
V2 =
0.00
K3 =
0.19
V3 =
-121921.80
K4 =
0.00
V4 =
0.00
K5 =
0.05
V5 =
-24727.10
K6 =
0.30
V6 =
147639.58
Total =
0.97
Total =
=
0.00
990.68
V1+V2 + V3 + V4 +V5+V6
=
=
0.970
NAME OF WORK :-
CONSRUCTION OF BRIDGE AT KM 1/6 OF NEWSUBBULAPURAM-THERKUMALAYADIPATTI ROAD CONNECTING MALAYADIPATTI BURIAL GROUND ROA
WORKING SHEET FOR THE CALCULATION OF ESCALATION FOR ( JAN TO Mar 2015-16)
Sl.
No
Bill Month
Value of Work
(Po)
Jan-16
3817573.90
Feb-16
0.00
Mar-16
0.00
Total Value of
Price of Indices
work
3817573.90
Feb-16
Mar-16
Cement
174.47
173.50
173.60
174.80
Steel
160.93
142.30
142.50
146.80
33153.33
24303.00
22238.00
22401.67
176.33
175.40
174.00
174.60
251.00
273.00
266.00
264.00
51.17
45.80
45.47
47.13
Bitumen
All Materials
RBI Index for All commodities taken from Table No. 39 (Monthly Average) and Labour is taken from Table No.
36. Labour
Diesel
1)
Jan-16
Price Adjustment for General Materials other than Cement, Steel & Bitumen (V1) for Jan To Mar 2015
K1 = A factor Responding the percentage of General Materials component for the work
K1 = Generally taken as 0.35, For this work also taken as 0.35
V1 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K1*((Lw2-Lw1)/(Lw1))
The Variation in the RBI index base month and current Quarter is not more then 3% . So price variation for not payable.
K1 =
0.35
V1 =
2)
Price Adjustment in the cost of Cement Used as per the Requirement / Design Mix (V2) for Jan To Mar 2015
Grade
Qty. in Bags
Total KG
Total MT
1304.156
65207.8
0.00
Rate / MT
Amount
65.21
5500
0.00
0.00
0.00
3586
3586
358642.90
3817573.90
K2
0.09
0.00
V2 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K2*((Cw2-Cw1)/(Cw1))
V2 =
3)
Price Adjustment in the Cost of Steel Used as per Requirement (V3) for Jan To Mar 2015
Description
Qty. in Mt
Steel
0.00
RATE
2.494
Value of Steel
47853.80
1193
1193
3817573.90
K3 =
0.03
V3 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K3*((Sw2-Sw1)/(Sw1))
=
4)
0.85
3817573.90
0.03
143.86
160.93
160.93
-10325.81
Qty
Qty. in Mt
19.052
0.000
RATE
42343.00
42343.00
Value of Steel
8067
8067
K4a = A factor Responding the percentage of Bitumen component for the work
806718.84
K4a = (Total Value of Bitumen utilised in RA bill) / (Total Value of the Bill)
3817573.90
K4 =
0.211
0.120
V4a = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K3*((Sw2-Sw1)/(Sw1))
0.85
3817573.90
0.120
22980.89
33153.33
33153.33
V4 =
5)
-119477.38
-119477.38
Price Adjustment for P.O.L. Monthly Average (V5) for Jan To Mar 2015
K5 = A factor Responding the component of fuel and lubricants for the entire completion of the work.
K5 = Generally taken as 5%, For this work also taken as 5%
K5 =
0.05
V5 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K5*((D2-D1)/(D1))
0.85
3817573.90
0.05
46.13
51.17
51.17
V5 =
6)
-15980.54
-15980.54
Price Adjustment for Labour as per RBI Index Table No. 36 (V6) for Jan To Mar 2015
K6 = A factor Responding all labour cost including benefits, amenities etc., to be incurred.
K6 = Generally taken as 0.30, For this work also taken as 0.30
K6 =
0.30
V6 = 0.85 * Bill Value x % x ((Bill month rate - Base rate)/ Base rate)) = 0.85*Po*K6*((Lc2-Lc1)/(Lc1))
0.85
3817573.90
0.30
267.66
251.00
251.00
V6 =
7)
64614.34
64614.34
Condition : If K1 to K6 added, Value works out to 1 (ie) the factor representing the percentage of materials and labour component are comes more than 100% and this
value has to be reduced to 1.00 and restricted value with the following formula :
Total Value of K1 to K6
0.850
K1 =
0.350
V1 =
K2 =
0.00
V2 =
0.00
K3 =
0.03
V3 =
-10325.81
K4 =
0.12
V4 =
-119477.38
K5 =
0.05
V5 =
-15980.54
K6 =
0.30
V6 =
Total =
0.85
Total =
0.00
64614.34
-81169.40
R.V = (V1+V5+V6)x((1-(K2+K3+K4))/(K1+K5+K6))
R.V =
0.00
-15980.54
64614.34
=
(1- (
= 14758.76 x (0.55/0.70) =
59055.33
0.00
0.03
0.12 ) ) /
0.35
59055.33
0.05
0.30
R.V =
59055.33
0.00
-10325.81
-119477.38
T.V.E. =
59055.33
-70747.87
-168471.407735257
L GROUND ROAD
AVG
174.46
0.00% 174.4666667
160.93
0.00% 160.9333333
33153.33
0.00% 33153.33333
176.33
0.00% 176.3333333
251.00
0.00%
51.16
0.00% 51.16666667
L GROUND ROAD
251
AVG
174.47
0.00% 174.4666667
160.93
0.00% 160.9333333
33153.33
176.33
0.00% 33153.33333
0.00% 176.3333333
251.00
0.00%
51.17
251
0.00% 51.16666667
Amount
0.00
0.00
779430.38
779430.38
ue of Steel
391955.79
391955.79
0.08
L GROUND ROAD
AVG
173.73
-0.42% 173.7333333
156.57
-2.71% 156.5666667
0
177.83
0.85% 177.8333333
258.00
2.79%
258
53.15
3.87%
53.15
Amount
224231.15
0.00
0.00
224231.15
ue of Steel
391962.34
1017754.62
709600.07
2119317.03
0.21
L GROUND ROAD
AVG
172.17
-1.32% 172.1666667
149.97
-6.81% 149.9666667
0.00%
176.87
258.00
48.18
Amount
611257.46
617192.07
324065.50
1552515.03
ue of Steel
32062.05
0.31% 176.8666667
2.79%
258
-5.84% 48.18333333
495334.68
1270111.63
1797508.36
0.277
correction factor
11112.23
L GROUND ROAD
AVG
174.37
-0.06% 174.7333333
144.77
-10.04% 144.7666667
0.00%
177.27
270.33
47.21
Amount
506923.67
294549.78
939790.98
1446714.65
0.53% 177.2666667
7.70% 270.3333333
-7.74%
47.21
ue of Steel
1324593.18
49385.12
65798.98
1439777.28
0.19
correction factor
L GROUND ROAD
AVG
173.96
-0.29% 173.9666667
143.86
-10.61% 143.8666667
22980.89
174.66
-30.68%
22980.89
-0.95% 174.6666667
267.66
6.64% 267.6666667
46.13
-9.85% 46.13333333
Amount
358642.90
0.00
0.00
358642.90
ue of Steel
119347.38
119347.38
0.03
ue of Steel
806718.84
0.00
806718.84
119477.38
119477.38
correction factor
59055.33
STATEMENT FOR
Agt.N
Description
o
1
27
3
27
4
42
43
44
45
66
46
45
47
46
46
Date
M. Book
Page
Qty
Unit
14.03.2015
43/4336
600.00 CM
20.03.2015
47/4336
4.27 MT
49/4336
29.3 CM
26.03.2015
26.03.2015
51/4336
52/4336
0.236 CM
1.014 MT
54/4336
16.95 CM
12.03.2015
45/4088
34 CM
EW EXCAVATION
FOUNDATION UNDER
ABUTMENT AND PIERS
16.03.2015
47/4088
1457.28 CM
LEVELLING CORSE
BELOW UNDER FOOTING 18.03.2015
49/4088
22.58 CM
M30 FOOTING OF
ABUTMENT AND
RETURNWALL
23.03.2015
57/4088
155.53 CM
23.03.2015
62/4088
2.16 MT
25.03.2015
64/4088
15.84 CM
M30 FOOTING OF
ABUTMENT AND
RETURNWALL
25.03.2015
65/4088
155.53 CM
25.03.2015
66/4088
91.42 CM
26.03.2015
68/4088
15.84 CM
28.03.15
70/4088
91.42 CM
I . Cement
Grade M.Book Page
M 35
M 35
M 10
M 30
M 15
M 30
M 30
M 15
M 30
49/4336
54/4336
49/4088
57/4088
64/4088
65/4088
66/4088
68/4088
70/4088
Qty.in
Cum
29.3
16.95
22.58
146.60
15.84
155.53
91.42
15.84
91.42
Bags /
No.of Bags
Cum.
251.980
8.60
145.770
8.60
146.318
6.48
949.968
6.48
102.643
6.48
1275.346
8.20
749.644
8.20
102.643
6.48
749.644
8.20
4473.957
Total
II. Steel
Description
Steel
M.Book
Page
Qty. in Mt
4.270
1.014
2.160
7.444
47/4336
52/4336
62/4088
Total
STATEMENT FOR
2015 - 2016
Agt.N
Description
o
3 MS LINERS 6MM THICK
Date
M. Book
Page
Qty
Unit
23.04.2015
56/4336
9.77
59/4336
60/4336
12.35
2.161
M30ABUTMENT &
RETURN WALLS ABOVE
48 SILL LEVEL
23.04.2015
62/4336
47.78
25.04.2015
63/4336
1.29
23.04.2015
25.04.15
25.04.2015
25.04.2015
66/4336
68/4336
71/4336
72/4336
12.35
2.161
1.638
0.070
30.04.2015
73/4336
9.77
4
27
66
67
76/4336
78/4336
12.35
2.161
79/4336
12.80
I . Cement
Grade M.Book Page
M 35
M30
M 35
M 35
M 130
59/4336
62/4336
66/4336
76/4336
79/4336
Qty.in
Cum
12.35
47.78
12.35
12.35
12.80
Bags /
No.of Bags
Cum.
8.60
106.210
8.20
391.796
8.60
106.210
8.60
106.210
8.20
104.960
815.386
Total
II. Steel
Description
Steel
M.Book
Page
Qty. in Mt
60/4336
2.161
68/4336
2.161
71/4336
1.638
72/4336
0.070
78/4336
2.161
8.191
Total
STATEMENT FOR
2015 - 2016
Agt.N
Description
o
Date
M. Book
Page
Qty
Unit
EARTH WORK
EXCAVATION ,
FOUNTATION OF
FOOTING UNDER
2 ABUTMENTS & PIERS.
13.05.2015
2/4584
138.580
3/4584
6.74
14.05.2015
4/4584
9.78
15.05.2015
15.05.2015
18.0.2015
21.05.2015
8/4584
6/4584
10/4584
12/4584
20.15
3.24
2.084
36.11
21.05.15
21.05.15
13/4584
14/4584
9.78
3.245
16/4584
19/4584
20.15
9.454
25.05.15
25.05.15
20/4584
21/4584
9.78
3.245
24/4584
20.15
26/4584
98.27
27/4584
0.64
ELASTOMERIC BEARING
51 OF SIZE 250X320X39MM 29.05.2015
27/4584
24960.00
4
27
27
6
29.05.15
Qty.in
Cum
3/4584
6.74
8/4584
20.15
12/4584
36.11
16/4584
20.15
24/4584
20.15
26/4584
98.27
Bags /
No.of Bags
Cum.
6.48
43.675
8.60
173.290
8.60
310.546
8.60
173.290
8.60
173.290
8.60
845.122
M 30 27/4584
8.20
0.64
Total
5.248
1724.461
II. Steel
Description
Steel
M.Book
Page
Qty. in Mt
6/4584
3.24
10/4584
2.084
14/4584
3.245
19/4584
9.454
21/4584
3.245
21.268
Total
STATEMENT FOR
2015 - 2016
Agt.N
Description
o
M. Book
Page
Date
Qty
Unit
22.06.2015
28/4584
5.75
22.06.2015
22.06.2015
35/4584
36/4584
11.30
0.03
M30
T BEAMS
MAIN GIRDS & CROSS
54 GIRDERS.
25.06.2015
38/4584
23.48
25.06.2015
25.06.15
40/4584
41/4584
71.62
3.44
25.06.2015
42/4584
0.06
27.06.2015
45/4584
20.740
27.06.2015
46/4584
32.68
27.06.2015
47/4584
17.42
Qty.in
Cum
28/4584
5.75
38/4584
23.48
40/4584
71.62
45/4584
20.740
Bags /
No.of Bags
Cum.
8.60
49.450
8.60
201.928
8.60
615.932
8.60
178.364
M 30 46/4584
M 30 47/4584
8.60
8.60
32.68
17.42
Total
281.048
149.812
1476.534
II. Steel
Description
Steel
M.Book
Page
Qty. in Mt
35/4584
11.30
36/4584
0.03
41/4584
3.44
42/4584
0.06
14.829
Total
STATEMENT FOR
2015 - 2016
Agt.N
Description
o
Date
M. Book
Page
Qty
Unit
64 Filter media
07.07.15
48/4584
17.96
07.07.15
50/4584
134.74
07.07.15
51/4584
48.00
07.07.2015
45/4584
20.74
52/4584
6.56
54/4584
22.36
56/4584
0.67
56/4584
9.12
57
59
66
STEEL
60
17.07.2015
17.07.2015
22.07.2015
22.07.2015
37 RW FOUNDATION
24.07.2015
58/4584
157.82
38 RW FOOTING
27.07.2015
59/4584
45.4
STEM OF RETAINING
39 WALL BELOW GL.
29.07.2015
60/4584
68.90
Qty.in
Cum
45/4584
20.74
52/4584
6.56
54/4584
22.36
56/4584
9.12
58/4584
157.82
59/4584
45.4
60/4584
68.90
Bags /
No.of Bags
Cum.
8.60
178.364
8.80
57.728
6.48
144.893
8.60
78.432
6.48
1022.674
6.48
294.192
6.48
446.472
2222.754
Total
II. Steel
Description
Steel
M.Book
Page
Qty. in Mt
56/4584
0.67
0.670
Total
STATEMENT FOR
2014 - 2015
Agt.N
Description
o
40
27
8
7
27
Date
05.08.2015
05.08.2015
M Book No
Qty
62/4584
88.66
62/4584
M30 Bedblock
M35 Abutments
06.08.15
06.08.15
P 63/4584
P 65/4584
06.08.2015 66/4584
Unit
0.87
9.330
7.310
0.059
CM
CM
28
11
06.08.2015
67/4584
0.03
1.100
M30 Pedestal
10.08.15
P 68/4584
EW FOR FOUNDATION
10.8.2015
69/4584
M10 Levelling
course
10.08.15
P 70/4584
27
6
7
24
CM
111.63
5.880
CM
10.08.2015 73/4584
13.08.15
P 74/4584
9.478
99.630
MT
CM
M35 Abutments
20.08.2015 76/4584
71.620
CM
Seepage pipes
20.08.15
140.000
No.s
P 77/4584
I . Cement
Grade Description
Qty.in
Cum
M 15 62/4584
Bags /
Cum.
No.of Bags
88.66
6.48
574.517
M30 P 63/4584
9.330
8.20
76.506
M35 P 65/4584
7.310
8.60
62.866
1.100
5.880
99.630
71.620
6.48
8.60
8.60
8.60
7.128
50.568
856.818
615.932
M30
M10
M35
M35
P 68/4584
P 70/4584
P 74/4584
76/4584
Total
2244.335
II. Steel
M.Book
Description
Steel
Steel
Steel
Steel
Page
Qty. in Mt
62/4584
0.87
66/4584
0.059
67/4584
0.03
73/4584
Total
9.478
10.351
STATEMENT FOR
2014 - 2015
Agt.N
Description
o
12
27
28
15
27
13
27
Date
M Book No
ELASTOMERIC
BEARING
Steel
22.09.2015 78/4584
22.09.2015 83/4584
Steel
22.09.2015
85/4584
25.09.2015
87/4584
25.9.15
28.09.15
29.09.15
90/4584
92/4584
94/4584
M35 T Beam
Steel
Deck Slab
Steel
Qty
Unit
102400.000 CM3
15.269 MT
0.060
MT
CM
77.280
10.200 MT
62.660 MT
1.013 CM
I . Cement
Grade M.Book Page
87/4584
M 35
M30
92/4584
Qty.in
Cum
Bags /
Cum.
77.280
62.660
No.of Bags
8.60
8.20
Total
664.608
513.812
1178.420
II. Steel
Description
Steel
Steel
M.Book
Page
83/4584
85/4584
90/4584
94/4584
Total
Qty. in Mt
15.269
0.060
10.200
1.013
26.542
STATEMENT FOR
2014 - 2015
Agt.N
Description
o
8
M30 BED BLOCK
EW RW
37
FOUNDATION
M15 FOOTING OF
38
RW
M15 STEMP RW
39
BELOW
M15 STEMP RW
40
ABOVE
ELASTOMERIC
12
BEARING
27 Steel
28
15
27
13
Steel
M35 T-Beam
Steel for bridge
M35 Deckslab
Date
1.10.15
1.10.2015
96/4584
06.10.15
97/4584
09.10.15
98/4584
14.10.2015
99/4584
26.10.15
26.10.15
26.10.15
28.10.15
29.10.15
30.10.15
I . Cement
Grade M.Book Page
M 30
95/4584
M15
97/4584
M15
98/4584
M.Book
Page
95/4584
Qty.in
Cum
9.330
20.700
27.360
Qty
Unit
9.330 CM
62.100
20.700
27.360
43.650
100/4584
102400.000
16.030
P 6/4631
P 8/4631
0.060
77.280
P 10/4631
11.590
P 14/4631
62.660
P 16/4631
Bags /
No.of Bags
Cum.
8.20
76.506
6.48
134.136
6.48
177.293
M15
99/4584
43.650
6.48
282.852
M30
P 10/4631
77.280
8.20
633.696
M35
P 16/4631
62.660
8.60
538.876
Total
Description
II. Steel
M.Book
Page
1843.359
Qty. in Mt
Steel
P 6/4631
16.030
Steel
P 8/4631
0.060
P 14/4631
Total
11.590
27.680
CM
CM
CM
CM
CM3
MT
MT
CM
MT
CM
STATEMENT FOR
2014 - 2015
Agt.N
Description
o
62
14
66
60
7
62
66
58
55
56
61
14
Stripseal
M30 Footpath
Steel
M30Approachslab
M30 Abutments
Stripseal
Steel
Drainage spout
Wearing coat
M30 Handrails
Parapet for 12.6m
M30 Footpath
Date
Qty
01.11.2015 P 86/4336
05.11.15
12.11.15
16.11.15
17.11.15
23.11.15
23.11.15
23.11.15
26.11.15
26.11.15
26.11.15
26.11.15
I . Cement
Grade M.Book Page
M 30
P 17/4631
Qty.in
Cum
35.310
P 19/4631
9.120
M30
M.Book
Page
P
P
P
P
P
P
P
P
P
P
P
17/4631
18/4631
19/4631
21/4631
22/4631
24/4631
25/4631
26/4631
27/4631
28/4631
29/4631
13.500
35.310
0.668
9.120
10.820
15.000
0.364
4.000
146.700
25.120
7.904
35.310
Bags /
No.of Bags
Cum.
8.20
289.542
8.20
74.784
Unit
Rm
CM
CM
RM
CM
Rm
CM
CM
SM
RM
CM
CM
M30
P 21/4631
10.820
8.20
88.724
M30
P 26/4631
11.003
6.48
71.296
M30
P 27/4631
25.120
8.20
205.984
M15
P 28/4631
7.904
6.48
51.218
M30
P 29/4631
35.310
8.20
289.542
1071.090
Total
II. Steel
M.Book
Page
P 18/4631
P 24/4631
Total
Description
Steel
Qty. in Mt
0.668
0.364
1.032
STATEMENT FOR
2015 - 2016
Agt.N
Description
o
18 RCC Crash barrier
25 Filter media
Filling behind
26 abutments
37
29 A
29 B
38
39
40
41
17
20
19
20
22
27
Date
01.12.15
01.12.15
M.Book
Page
P 30/4631
P 31/4631
08.12.15
P 32/4631
EW RW
EW For App.Road 95
EW For App.Road 95
M15 Footing RW
M15 Stem RW
M15 Stem RW
Seepage pipes
RCC Handrails
M15 below App.Slab
08.12.15
11.12.15
11.12.15
11.12.15
17.12.15
22.12.15
22.12.15
22.12.15
P
P
P
P
P
P
P
P
29.12.15
P 39/4631
Drainage Spout
M15 Footpath Ramp
29.12.15
P 40/4631
31.12.15
P 41/4631
M15 Pararet
Steel
31.12.15
31.12.15
P 42/4631
P 43/4631
33/4631
89/4584
89/4584
34/4631
35/4631
36/4631
37/4631
38/4631
Qty
Unit
26.580 CM
109.620 CM
217.330
225.580
1947.000
1509.000
75.200
99.380
158.580
240.000
101.840
Qty.in
Cum
Bags /
Cum.
CM
CM
CM
CM
CM
CM
RM
CM
CM
16.990
20.000 No.s
CM
4.352
7.910 CM
1.375 MT
I . Cement
Grade M.Book Page
RM
No.of Bags
M 40
M15
M15
M15
M30
M15
M15
M15
P
P
P
P
P
P
P
P
30/4631
34/4631
35/4631
36/4631
38/4631
39/4631
41/4631
42/4631
26.580
75.200
99.380
158.580
101.840
16.990
4.352
7.910
8.8
6.48
6.48
6.48
8.2
6.48
6.48
6.48
Total
233.904
487.296
643.982
1027.598
835.088
110.095
28.201
51.257
3417.422
II. Steel
M.Book
Description
Steel
Page
P 43/4631
Total
Qty. in Mt
1.375
1.375
STATEMENT FOR
2014 - 2015
Agt.N
o
21
40
23
27
16
37
38
39
Description
M30 App.Slab
M15 Stem RW
Strip seal
Steel
Wearing coat
EW For RW
M15 RW Footing
M15 RW Stem
Date
04.01.16
04.01.16
06.01.16
06.01.16
08.01.16
08.01.16
11.01.16
14.01.16
M.Book
Page
P 44/4631
P 45/4631
P 46/4631
P 48/4631
P 49/4631
P 50/4631
P 51/4631
P 52/4631
Qty
18.270
22.130
22.500
2.494
434.400
76.840
23.855
34.760
Unit
CM
CM
RM
Mt
SM
No.s
CM
CM
40
30
M15 RW Stem
GSB For app.road
16.01.16
16.01.16
P 53/4631
P 55/4631
31
18.01.16
P 57/4631
32
33
34
35
41
40
36
Prime coat
Tack coat
Tack coat
BM
Seepage pipes
M15 Stem RW
BC
18.01.16
20.01.16
20.01.16
20.01.16
23.01.16
23.01.16
25.01.16
P
P
P
P
P
P
P
59/4631
61/4631
62/4631
64/4631
90/4584
91/4584
67/4609
51.460 CM
250.410 CM
417.350
1676.3
1676.250
226.950
95.190
16.000
3.000
57.140
I . Cement
Grade M.Book Page
M 30
M15
M 30
M15
M15
M15
M15
P
P
P
P
P
P
P
44/4631
45/4631
49/4631
51/4631
52/4631
53/4631
91/4584
Qty.in
Cum
Bags /
Cum.
18.270
22.130
32.580
23.855
34.760
51.460
3.000
8.60
6.48
6.48
6.48
8.20
6.48
6.48
Total
No.of Bags
157.122
143.402
211.118
154.580
285.032
333.461
19.440
1304.156
II. Steel
M.Book
Description
Steel
Page
P 48/4631
Total
Qty. in Mt
2.494
2.494
I . BITUMEN
VG30
P 59/4631
Qty.in
Mt / Cum.
Cum
1676.3
VG30
P 61/4631
1676.250
0.419
VG30
P 62/4631
226.950
0.040
VG30
P 64/4631
95.190
10.120
VG30
P 67/4609
57.140
7.300
19.052
Total
Total MT
1.173
CM
SM
SM
SM
CM
RM
CM
CM
H MEASUREMENT
Rate
Total
Amount
32529960.46
46.00
27600
65504
279702.08
14281
418433.30
60975
65504
14390.1
66421.056
14281
242062.95
46
1564
273
397837.44
3153
71194.74
5745
893519.85
65504
141488.64
3746
59336.64
5745
893519.85
6451
589750.42
3746
59336.64
6451
589750.42
4745908.13
30197231.52
223697.840
223.69784
MEASUREMENT
Rate
Amount
60975
595725.75
14281
65504
176370.35
141543.01
6787
324282.86
60975
78657.75
14281
65504
65504
65504
176370.35
141554.14
107295.55
4585.28
60975
595725.75
14281
65504
176370.35
141554.14
6849
87667.20
Total
2747702.49
9963480.82
4016.381
200819.06
200.81906
44.287
MEASUREMENT
Rate
Amount
TOTAL
250.00
34645.00
3153
21251.22
60975
596335.50
14281
65504
65504
5836
287762.15
212232.96
136510.336
210737.96
60975
65504
596335.50
212560.48
14281
65504
287762.15
619274.82
60975
65504
596335.50
212560.48
14281
287762.15
5836
573503.72
8142
5210.88
1.82
45427.20
4936208.00
MEASUREMENT
Rate
TOTAL
Amount
7963
45787.25
65504
65504
740096.94
1965.12
9167
215241.16
6915.0
65504
495252.30
225333.76
65504
3930.24
7064
146507.36
7667
250557.56
8892
154898.64
2279570.33
MEASUREMENT
Rate
Amount
792.00
14224.32
216.00
29103.84
182.00
8736.00
7064.0
146507.36
9083.0
59584.48
4020.0
89887.20
65504
43887.68
5944.0
54209.28
250.00
39455.00
3746
170068.40
4330.0
298337.00
TOTAL
954000.56
6484960.18
5645.509
282275.46
282.27546
37.563
ONTH MEASUREMENT
Rate
Amount
4169
369623.54
65504
7709
6915
57184.99
71924.97
50548.65
65504
3864.74
65504
7409
1965.12
8149.90
250.00
27907.50
3153
18539.64
65504
5836
620846.91
581440.68
6915
495252.30
182.00
Total
25480.00
2332728.94
MONTH MEASUREMENT
Rate
Amount
1.82
186368.00
65504.00
1000147.82
65504.00
Total
3930.24
10203
788487.84
65504
7737
65504
668140.80
484800.42
66355.55
3198230.68
MONTH MEASUREMENT
Rate
7709.0
Amount
71924.97
250.00
15525.00
3746.0
77542.20
4330.0
118468.80
4169.0
181976.85
65504
65504
10203
65504
7737.0
Total
186368.00
1050029.12
3930.24
788487.84
759191.36
484800.42
3738244.80
1.82
7518037.43
6331.871
316593.534
316.593534
30.087
MONTH MEASUREMENT
Rate
Amount
13222.00
178497.00
7845.00
65504.00
5944.00
6915.00
13222.00
65504.00
1634.00
455.00
958.00
6217.00
7845.00
277006.95
43756.67
54209.28
74820.30
198330.00
23843.46
6536.00
66748.50
24064.96
49139.17
277006.95
Total
1273959.24
MONTH MEASUREMENT
Rate
9000.0
792.00
Amount
239220.00
86819.04
216.00
46943.28
250.00
87.95
88.70
3746.0
4330.0
4169.0
182.00
948.00
56395.00
171238.65
133848.30
281699.20
430315.40
661120.02
43680.00
96544.32
4034.0
68537.66
1634.0
32680.00
4034
17555.97
6216
65504
Total
49168.56
90068.00
2505833.40
ONTH MEASUREMENT
Rate
5944.0
4169.0
13222
65504
455.30
250.00
3746.0
4330.0
Amount
108596.88
92259.97
297495.00
163366.98
197782.32
19210.00
89360.83
150510.80
4169.0
1120.78
214536.74
280654.52
1396.1
582649.81
71.65
15.79
17.20
9216.64
182.00
4169.00
10114.18
Total
120103.31
26467.99
3903.54
877331.96
2912.00
12507.00
577924.25
3817573.90
65207.8
65.2078
32529960.41
0.05 7.2393E-007
0.0001736996
0.9115
S.NO
PERIOD
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
TOTAL
ESCALATION BILL
8424.21
-78152.28
-146149.55
-12741.68
-455599.32
-684218.620
Month
Iw2
Cw2
Sw2
Lc2
Jan-15
177.30
171.70
163.10
253.00
Feb-15
175.60
174.00
161.00
251.00
Mar-15
176.10
177.70
158.70
249.00
176.33
174.47
160.93
251.00
Po= 4745908.13
S.No
Month
Iw1
Cw1
Sw1
Lc1
Jul-14
185.00
166.30
167.80
244.00
Aug-14
185.90
167.40
166.40
245.00
Sep-14
185.00
172.70
165.90
242.00
185.30
168.80
166.70
243.67
Iw2
Cw1
Cw2
Sw1
Iw1
185.30
<3%
168.80
179.74
>3%
190.86
166.70
163.74
176.33
Sw2
173.86
236.36
160.93
171.70
Po= 4745908.13
1) Adjustment in the cost of All Materials (Other than Cement, Steel & Bitumen)
Lc2
243.67
161.70
174.47
Lc1
251.00
250.98
K1
0.35
1w1
185.30
Whole sale price index for all commodities on the operative date
1w2
176.33
Whole sale price index for all commodities on the period under consideration
V1
0.85
Po
K1
(Iw2-Iw1)
0.85
4745908.13
0.35
-8.97
V1
A factor representing the materials (other than cement, steel & Bitumen)
-68347.61
0.26
Cw1
168.80
Cw2
174.47
Wholesale price index of RBI for cement on the period under consideration
K2
V2
0.85
Po
0.85
4745908.13
V2
A factor representing the cement as per actual consumption on the period under consideration
Cement in QTY
Basic Rate/MT
Po
223.698
5439.20
4745908.13
K2
(Cw2-Cw1)
0.26
5.67
34688.76
0.08
Sw1
166.70
Sw2
160.93
Wholesale price index of RBI for Stel on the period under consideration
K3
V3
0.85
Po
0.85
4745908.13
-11170.39
V3
A factor representing the Steel as per actual consumption on the period under consideration
Steel in QTY
Basic Rate/MT
Po
7.440
47853.80
4745908.13
K3
(Sw2-Sw1)
0.08
-5.77
V4
0.00
0.00
0.30
Lc1
243.67
Lc2
251.00
Consumer Price index for industrial workers on the period under consideration
V6
0.85
Po
K6
(Lc2-Lc1)
0.85
4745908.13
0.3
7.33
36405.03
V6
TOTAL K FACTOR
K1
K2
K3
K4
K5
K6
Total
0.350
0.260
0.080
0.000
0.000
0.300
0.990
TOTAL VALUE
V1
-68347.61
V2
34688.76
V3
-11170.39
V4
0.00
V5
0.00
V6
36405.03
TOTAL
8424.210
<1
Since there is no n
factor
Bitumen)
our cost
Month
Iw2
Cw2
Sw2
Lc2
Apr-15
176.40
175.20
158.70
253.00
May-15
178.00
172.30
156.70
261.00
Jun-15
179.10
173.70
154.30
260.00
177.83
173.73
156.57
258.00
Po= 9963480.82
S.No
Month
Iw1
Cw1
Sw1
Lc1
Jul-14
185.00
166.30
167.80
244.00
Aug-14
185.90
167.40
166.40
245.00
Sep-14
185.00
172.70
165.90
242.00
185.30
168.80
166.70
243.67
Iw2
Cw1
Cw2
Sw1
Iw1
185.30
<3%
168.80
179.74
>3%
166.70
163.74
177.83
190.86
Sw2
173.86
Lc2
243.67
161.70
173.73
Lc1
236.36
156.57
171.70
258.00
250.98
Po= 9963480.82
1) Adjustment in the cost of All Materials (Other than Cement, Steel & Bitumen)
K1
0.35
A factor representing the materials (other than cement, steel & Bitumen)
1w1
185.30
Whole sale price index for all commodities on the operative date
1w2
177.83
Whole sale price index for all commodities on the period under consideration
V1
0.85
Po
K1
(Iw2-Iw1)
Iw1
0.85
9963480.82
0.35
-7.47
185.30
V1
-119493.21
0.110
Cw1
168.80
Cw2
173.73
Wholesale price index of RBI for cement on the period under consideration
K2
V2
0.85
Po
0.85
9963480.82
V2
A factor representing the cement as per actual consumption on the period under consideration
Cement in QTY
Basic Rate/MT
Po
200.819
5439.20
9963480.82
K2
0.11
0.110
(Cw2-Cw1)
Cw1
4.93
168.8
0.211
0.00
0.211
Sw1
166.70
Sw2
156.57
Wholesale price index of RBI for Stel on the period under consideration
K3
V3
0.85
Po
0.85
9963480.82
V3
A factor representing the Steel as per actual consumption on the period under consideration
Steel in QTY
Basic Rate/MT
Po
44.287
47853.80
9963480.82
K3
(Sw2-Sw1)
Sw1
0.211
-10.13
166.7
0.00
0.00
-108074.48
K4
0.00
Bitumen Amount
P0
0.00
9963480.82
POL Amount
P0
0.00
9963480.82
K5
0.00
0.30
Lc1
243.67
Lc2
258.00
Consumer Price index for industrial workers on the period under consideration
V6
0.85
Po
K6
(Lc2-Lc1)
Lc1
0.85
9963480.82
0.3
14.33
243.67
V6
149415.41
TOTAL K FACTOR
K1
K2
K3
K4
K5
K6
Total
0.350
0.110
0.211
0.000
0.000
0.300
0.971
TOTAL VALUE
V1
-119493.21
V2
0.00
V3
-108074.48
V4
0.00
V5
0.00
V6
149415.41
TOTAL
-78152.28
<1
Month
Iw2
Cw2
Sw2
Lc2
Jul-15
177.60
170.40
151.80
257.00
Aug-15
176.50
171.60
148.10
259.00
Sep-15
176.50
174.50
150.00
258.00
176.87
172.17
149.97
258.00
Po= 6484960.18
S.No
Month
Iw1
Cw1
Sw1
Lc1
Jul-14
185.00
166.30
167.80
244.00
Aug-14
185.90
167.40
166.40
245.00
Sep-14
185.00
172.70
165.90
242.00
185.30
168.80
166.70
243.67
Iw2
Cw1
Cw2
Sw1
Iw1
<3%
Lc1
185.30
168.80
166.70
243.67
179.74
163.74
161.70
236.36
176.87
>3%
Sw2
190.86
172.17
173.86
149.97
171.70
Lc2
258.00
250.98
Po= 6484960.18
1) Adjustment in the cost of All Materials (Other than Cement, Steel & Bitumen)
K1
0.35
1w1
185.30
Whole sale price index for all commodities on the operative date
1w2
176.87
Whole sale price index for all commodities on the period under consideration
V1
0.85
Po
K1
(Iw2-Iw1)
0.85
6484960.18
0.35
-8.43
V1
A factor representing the materials (other than cement, steel & Bitumen)
-87770.07
0.237
Cw1
168.80
Cw2
172.17
Wholesale price index of RBI for cement on the period under consideration
K2
V2
0.85
Po
0.85
6484960.18
V2
A factor representing the cement as per actual consumption on the period under consideration
Cement in QTY
Basic Rate/MT
Po
282.275
5439.28
6484960.18
K2
(Cw2-Cw1)
0.24
3.37
0.00
0.277
A factor representing the Steel as per actual consumption on the period under consideration
Sw1
166.70
Sw2
149.97
Wholesale price index of RBI for Stel on the period under consideration
K3
V3
0.85
Po
0.85
6484960.18
Steel in QTY
Basic Rate/MT
Po
37.563
47853.80
6484960.18
K3
(Sw2-Sw1)
0.277
-16.73
V3
-153237.96
K4
0.00
Bitumen Amount
P0
0.00
6484960.18
POL Amount
P0
0.00
P0
0.00
0.00
K5
0.00
0.30
Lc1
243.67
Lc2
258.00
Consumer Price index for industrial workers on the period under consideration
V6
0.85
Po
K6
(Lc2-Lc1)
0.85
6484960.18
0.3
14.33
V6
97250.45
TOTAL K FACTOR
K1
K2
K3
K4
K5
K6
Total
0.350
0.237
0.277
0.000
0.000
0.300
1.164
>1
If total K value exceeds 1.0 the following restrictions is to be applied to restrict the price adjustment amount for V1, V5 & V6
V1, V5 & V6 =
(V1+V5+V6)x[1-(K2+K3+K4)]
V1, V5 & V6 =
=
(K1+K5+K6)
-( 87770.07 +
9480.38
0.00 +
97250.45 ) x
(1-
0.350 +
0.000 +
0.486
0.650
7088.41
V2
0.00
V3
-153237.96
V4
0.00
TOTAL
-146149.55
( 0.237 +
0.300 +
( 0.277 +
0.00 ) )
itumen)
Iw1
185.30
0.237
Cw1
168.8
0.277
Sw1
166.7
r cost
Lc1
243.67
Month
Iw2
Cw2
Sw2
Lc2
Oct-15
176.90
173.10
148.10
263.00
Nov-15
177.50
176.40
144.30
274.00
Dec-15
177.40
174.70
141.90
274.00
177.27
174.73
144.77
270.33
Po= 7518037.43
S.No
Month
Iw1
Cw1
Sw1
Lc1
Jul-14
185.00
166.30
167.80
244.00
Aug-14
185.90
167.40
166.40
245.00
Sep-14
185.00
172.70
165.90
242.00
185.30
168.80
166.70
243.67
Iw2
Cw1
Cw2
Sw1
Iw1
185.30
<3%
168.80
179.74
>3%
190.86
166.70
163.74
177.27
Sw2
173.86
Po= 7518037.43
236.36
144.77
171.70
Lc2
243.67
161.70
174.73
Lc1
270.33
250.98
1) Adjustment in the cost of All Materials (Other than Cement, Steel & Bitumen)
K1
0.35
1w1
185.30
Whole sale price index for all commodities on the operative date
1w2
177.27
Whole sale price index for all commodities on the period under consideration
V1
0.85
Po
K1
(Iw2-Iw1)
0.85
7518037.43
0.35
-8.03
V1
A factor representing the materials (other than cement, steel & Bitumen)
-96924.06
0.229
Cw1
168.80
Cw2
174.73
Wholesale price index of RBI for cement on the period under consideration
K2
V2
0.85
Po
0.85
7518037.43
V2
A factor representing the cement as per actual consumption on the period under consideration
Cement in QTY
Basic Rate/MT
Po
316.594
5439.20
7518037.43
K2
(Cw2-Cw1)
0.23
5.93
51409.24
0.192
A factor representing the Steel as per actual consumption on the period under consideration
Sw1
166.70
Sw2
144.73
Wholesale price index of RBI for Stel on the period under consideration
K3
V3
0.85
Po
0.85
7518037.43
Steel in QTY
Basic Rate/MT
Po
30.087
47853.80
7518037.43
K3
(Sw2-Sw1)
0.19
-21.97
V3
-161703.38
K4
0.00
Bitumen Amount
P0
0.00
7518037.43
0.00
61.64
< 3%
59.79
> 3%
63.49
D2
47.77
S.No
Execution period
11/12/2015
Description
Total Hrs
(C )
=(A/B)
1)
Power Roller
1947.00 cum
62.50 cum
31.15
2)
Water Springler
1947.00 cum
125.00 cum
15.58
V5 (a)
Qty in MT
Difference (D2-D1)
Amount
128.52 litre
-13.87
-1782.57
V5 (a)
61.64
< 3%
59.79
> 3%
63.49
D2
47.77
Execution period
-1782.57
11/12/2015
S.No
Description
Total Hrs
(C )
=(A/B)
1)
Power Roller
1509.00 cum
53.125 cum
28.40
2)
Water Springler
1509.00 cum
125.00 cum
12.07
V5 (b)
K5
Qty in MT
Difference (D2-D1)
Amount
110.23 litre
-13.87
-1528.89
V5 (b)
-1528.89
TOTAL V5 = V5(a)+V5(b)
-3311.46
POL Amount
P0
-3311.46
7518037.43
0.00
0.30
Lc1
243.67
Lc2
270.33
Consumer Price index for industrial workers on the period under consideration
V6
0.85
Po
K6
(Lc2-Lc1)
0.85
7518037.43
0.3
26.66
V6
209750.37
TOTAL K FACTOR
K1
K2
K3
K4
K5
K6
Total
0.350
0.229
0.192
0.000
0.000
0.300
1.071
>1
If total K value exceeds 1.0 the following restrictions is to be applied to restrict the price adjustment amount for V1, V5 & V6
(V1+V5+V6)x[1-(K2+K3+K4)]
V1, V5 & V6 =
=
(K1+K5+K6)
-( 96924.06 +
109514.85
-3311.46 +
209750.37 ) x
(1-
0.350 +
0.000 +
0.579
0.650
97552.46
V2
51409.24
V3
-161703.38
V4
0.00
TOTAL
-12741.68
( 0.229 +
0.300 +
( 0.192 +
0.00 ) )
Bitumen)
Iw1
185.30
0.229
Cw1
168.8
0.192
Sw1
166.7
te
ion
te
ion
Diesel/Hr (D)
Total Qty
(C )x(D)
2.50 litre
77.88
3.25 litre
50.64
128.52 litre
Diesel/Hr (D)
Total Qty
(C )x(D)
2.50 litre
71.00
3.25 litre
39.23
110.23 litre
ur cost
Lc1
243.67
Month
Iw2
Cw2
Sw2
Lc2
Jan-16
175.40
173.50
142.30
273.00
Feb-16
174.10
172.40
142.60
266.00
Mar-16
175.30
175.70
146.90
264.00
174.93
173.87
143.93
267.67
Po= 3817573.90
S.No
Month
Iw1
Cw1
Sw1
Lc1
Jul-14
185.00
166.30
167.80
244.00
Aug-14
185.90
167.40
166.40
245.00
Sep-14
185.00
172.70
165.90
242.00
185.30
168.80
166.70
243.67
Iw2
Cw1
Cw2
Sw1
Iw1
185.30
<3%
168.80
179.74
>3%
190.86
166.70
163.74
174.93
Sw2
173.86
Po= 3817573.90
236.36
143.93
171.70
Lc2
243.67
161.70
173.87
Lc1
267.67
250.98
1) Adjustment in the cost of All Materials (Other than Cement, Steel & Bitumen)
K1
0.35
Iw1
185.30
Whole sale price index for all commodities on the operative date
Iw2
174.93
Whole sale price index for all commodities on the period under consideration
V1
0.85
Po
K1
(Iw2-Iw1)
Iw1
0.85
3817573.90
0.35
-10.37
185.30
0.093
V1
A factor representing the materials (other than cement, steel & Bitumen)
-63559.10
0.093
Cw1
168.80
Cw2
173.87
Wholesale price index of RBI for cement on the period under consideration
K2
V2
0.85
Po
0.85
3817573.90
V2
A factor representing the cement as per actual consumption on the period under consideration
Cement in QTY
Basic Rate/MT
Po
65.208
5439.20
3817573.90
K2
(Cw2-Cw1)
Cw1
0.093
5.07
168.8
0.031
9064.10
0.031
Sw1
166.70
Sw2
143.93
Wholesale price index of RBI for Stel on the period under consideration
K3
V3
0.85
Po
0.85
3817573.90
V3
A factor representing the Steel as per actual consumption on the period under consideration
Steel in QTY
Basic Rate/MT
Po
2.494
47853.80
3817573.90
K3
(Sw2-Sw1)
Sw1
0.03
-22.77
166.7
-13740.28
Execution period
(SS1)1
57389.00
< 3%
55667.33
> 3%
59110.67
(SS1)2
43086.00
S.No
1
18.01.2016
Description
1676.25 Sqm
1676.25
Bitumen Qty in
Kg/Executed Qty (C )
Sqm
0.70 kg
Qty in Kg (B) x (C )
1173.38
1173.38
TOTAL
V4 (a)
Qty in MT
=
=
1.173
MT
Difference ((SS1)2-(SS1)1)
Amount
-14303.00
-16777.42
V4 (a)
38183.00
< 3%
37037.51
> 3%
39328.49
(RS1)2
27706.00
S.No
1
-16777.42
Execution period
(RS1)1
1.173
20.01.2016
Description
1676.25 Sqm
1676.25
Bitumen Qty in
Kg/Executed Qty (C )
Sqm
0.25 kg
Qty in Kg (B) x (C )
419.06
419.06
TOTAL
V4 (b)
Qty in MT
=
=
0.419
MT
Difference ((RS1)2-(RS1)1)
Amount
-10477.00
-4389.86
V4 (b)
-4389.86
0.419
38183.00
< 3%
37037.51
> 3%
39328.49
(RS1)2
27706.00
S.No
1
Execution period
20.01.2016
Description
226.95 Sqm
226.95
Bitumen Qty in
Kg/Executed Qty (C )
Sqm
0.2 kg
Qty in Kg (B) x (C )
45.39
45.39
TOTAL
V4 ( c)
Qty in MT
=
=
0.045
MT
Difference ((RS1)2-(RS1)1)
Amount
-10477.00
-471.47
V4 ( c)
42343.00
< 3%
41072.71
> 3%
43613.29
B2
23233.00
S.No
1
0.045
-471.47
Execution period
20.01.2016
Description
Qty
95.19 Cum
Cum
74.00 kg
Qty in Kg (A) x (B )
7044.060
7044.060
TOTAL
V4 (c)
Qty in MT
=
=
7.04
MT
Difference (B2-B1)
Amount
-19110.00
-134610.84
V4 (c)
-134610.84
7.044
42343.00
< 3%
41072.71
> 3%
43613.29
B2
23233.00
S.No
1
Execution period
25.01.2016
Description
Qty
57.14 Cum
57.14
Cum
125.50 kg
Qty in Kg (A) x (B )
7171.070
7171.070
TOTAL
V4 (d)
Qty in MT
=
=
7.171
MT
Difference (B2-B1)
Amount
-19110.00
-137037.81
V4 (d)
-137037.81
K4
Bitumen Amount
P0
293287.40
3817573.90
-293287.4
0.08
7.171
Execution period
D1
61.64
< 3%
59.79
> 3%
63.49
D2
45.36
S.No
16.01.2016
Description
Output in
cum (B)
Total Hrs
Required Hrs for 225.00
(D)=
(C/B)
Cum ( C)
x (A)
Diesel/Hr (E )
Total Qty
(D)x(E)
1)
250.41
225.00
6.00 Hrs
6.68
15.00 litre
100.20
2)
250.41
225.00
6.00 Hrs
6.68
14.00 litre
93.52
3)
250.41
225.00
4.50 Hrs
5.01
3.125 litre
15.66
4)
250.41
225.00
6.00 Hrs
6.68
10.00 litre
66.80
5)
250.41
225.00
15.00 Hrs
3.25 litre
54.24
6)
250.41
225.00
6.00 Hrs
6.68
10.00 litre
66.80
7)
250.41
225.00
6.00 Hrs
6.68
2.50 litre
16.70
16.69
413.92
V5 ( a)
=
=
Qty in MT
413.92 litre
Difference (D2-D1)
Amount
-16.28
-6738.62
V5 ( a)
-6738.62
Execution period
D1
61.64
< 3%
59.79
> 3%
63.49
D2
45.36
S.No
18.01.2016
Description
Output in
cum (B)
Total Hrs
Required Hrs for 100.00
(D)=
(C/B) x
Cum ( C)
(A)
Diesel/Hr (E )
Total Qty
(D)x(E )
1)
Loader
417.35
100.00
6.00 Hrs
25.04
10.00 litre
250.40
2)
417.35
100.00
6.00 Hrs
25.04
15.00 litre
375.60
3)
Tipper
417.35
100.00
24.00 Hrs
100.16
3.25 litre
325.52
4)
Water tanker
417.35
100.00
24.00 Hrs
100.16
3.125 litre
313.00
5)
Motor Grader
417.35
100.00
4.00 Hrs
16.69
10.00 litre
166.90
6)
417.35
100.00
6.00 Hrs
25.04
3.00 litre
75.12
1506.54
V5 (b)
Qty in MT
Difference (D2-D1)
Amount
-16.28
-24526.47
1506.54 litre
V5 (b)
61.64
< 3%
59.79
> 3%
63.49
D2
45.36
S.No
Description
Execution period
-24526.47
20.01.2016
Nos (A)
Qty in Sqm
Output in sqm/hr
(C ) =
(D)
(B)/0.05
Total Hrs
(E )
=(C )/(D )
Diesel/Hr (F)
Total Qty
(A)x(E )x(F
1)
95.19
1903.80
135.00 sqm
14.1
30.00 litre
423.00
2)
Vibratory Roller
95.19
1903.80
320.00 sqm
5.95
2.50 litre
14.88
3)
Paver Finisher
95.19
1903.80
135.00 sqm
14.1
6.00 litre
84.60
4)
Tipper truck
95.19
1903.80
135.00 sqm
14.1
3.250 litre
274.95
797.43
V5 ( c)
Qty in MT
Difference (D2-D1)
Amount
-16.28
-12982.16
797.43 litre
V5 ( c)
61.64
< 3%
59.79
> 3%
63.49
D2
45.36
S.No
Description
Execution period
-12982.16
20.01.2016
Nos (A)
Qty in Sqm
Output in sqm/hr
(C ) =
(D)
(B)/0.03
Total Hrs
(E )
=(C )/(D )
Diesel/Hr (F)
Total Qty
(A)x(E )x(F
1)
57.14
1904.67
170.00 sqm
11.2
30.00 litre
336.00
2)
Vibratory Roller
57.14
1904.67
400.00 sqm
4.76
2.50 litre
11.90
3)
Paver Finisher
57.14
1904.67
170.00 sqm
11.2
6.00 litre
67.20
4)
Tipper truck
57.14
1904.67
170.00 sqm
11.2
3.250 litre
218.40
633.50
V5 ( d)
=
=
Qty in MT
633.5 litre
Difference (D2-D1)
Amount
-16.28
-10313.38
V5 ( d)
-10313.38
49.40
< 3%
47.92
> 3%
50.88
F2
18.54
S.No
Execution period
7/1/2016
Description
Nos (A)
Qty in Sqm
Output in sqm/hr
(C ) =
(D)
(B)/0.05
Total Hrs
(E )
=(C )/(D )
Diesel/Hr (F)
Total Qty
(A)x(E )x(F
1)
95.19
1903.80
135.00 sqm
14.1
25.00 litre
352.50
2)
95.19
1903.80
135.00 sqm
14.1
170.00 litre
2397.00
2749.50
V5 ( e)
Qty in MT
2749.5 litre
Difference (D2-D1)
Amount
-30.86
-84849.57
V5 ( e)
49.40
< 3%
47.92
> 3%
50.88
F2
18.54
S.No
Description
Execution period
-84849.57
13/01/2016
Qty in Sqm
Output in sqm/hr
(C ) =
(D)
(B)/0.03
Total Hrs
(E )
=(C )/(D )
Diesel/Hr (F)
Total Qty
(A)x(E )x(F
1)
57.14
1904.67
226.66 sqm
8.4
25.00 litre
210.00
2)
57.14
1904.67
226.66 sqm
8.4
170.00 litre
1428.00
1638.00
V5 ( f)
Qty in MT
Difference (D2-D1)
Amount
-30.86
-50548.68
1638 litre
V5 ( f)
-50548.68
K5
POL Amount
P0
189958.88
3817573.90
-189958.88
0.05
0.30
Lc1
243.67
Lc2
267.67
Consumer Price index for industrial workers on the period under consideration
V6
0.85
Po
K6
(Lc2-Lc1)
Lc1
0.85
3817573.90
0.30
24.00
243.67
V6
95881.94
TOTAL K FACTOR
K1
K2
K3
K4
K5
K6
Total
0.350
0.093
0.031
0.080
0.050
0.300
0.904
TOTAL VALUE
V1
-63559.10
V2
9064.10
V3
-13740.28
V4
-293287.40
V5
-189958.88
V6
95881.94
<1
TOTAL
-455599.32
Bitumen)
imate
ecution
Qty in Kg (B) x (C )
Kg
Kg
MT
imate
ecution
Qty in Kg (B) x (C )
Kg
Kg
MT
imate
ecution
Qty in Kg (B) x (C )
Kg
Kg
MT
imate
on
Qty in Kg (A) x (B )
Kg
Kg
MT
imate
on
Qty in Kg (A) x (B )
Kg
Kg
MT
imate
Total Qty
(D)x(E)
litre
imate
Total Qty
(D)x(E )
litre
imate
Total Qty
(A)x(E )x(F)
litre
imate
Total Qty
(A)x(E )x(F)
litre
imate
ution
Total Qty
(A)x(E )x(F)
litre
imate
ution
Total Qty
(A)x(E )x(F)
litre
ost