NAME OF THE WORK : CONSTRUCTION OF HIGH LEVEL BRIDGE ACROSS KUNDU R

BILAKALGUDUR(V) IN GADIVEMULA(M)

PRICE ADJUSTMENT ABSTRACT

1st 2nd 3rd 4th 5th 6th

POL 16513.71 0.00 48416.01 28757.71 33072.70 19506.22

CEMENT 0.00 0.00 70472.84 14370.57 30482.88

STEEL 0.00 0.00 4721.69 798.52 11720.13

BITUMEN 80/100 0.00 0.00 0.00 0.00

Emulsion 0.00 0.00 0.00 0.00

Total 16513.71 0.00 123610.55 43926.80 75275.71 19506.22

EVEL BRIDGE ACROSS KUNDU RIVER AT
ADIVEMULA(M)

ABSTRACT

7th Total

166494.34 312760.69 384470 -71709.31

11522.82 126849.11 177296 -50446.89

1682.60 18922.94 36138 -17215.06

837718.11 837718.11 1252189 -414470.89

189364.63 189364.63 103235 86129.63

1206782.49 1485615.47 1953328.00 -467712.53

59424.62

1545040.00
 NAME OF THE WORK : CONSTRUCTION OF HIGH LEVEL BRIDGE ACROSS KUNDU RIVER AT
BILAKALGUDUR(V) IN GADIVEMULA(M)
PRICE ADJUSTMENT BILL::
Estimate Amount: Rs: 240/- Lakhs Technical sanction date: 06.02.2009

Last date for submission of bids: 17.06.2009

28 days prior to the last date of submission of bids: 21.05.2009

Agency: M/s Sujala infrastructure, Nandyal.

Tender percentage: 4.50% Excess CR Agt No. ./2008-2009 dt 17.09.2009

DHS : DFC:

LS 1st and Part bill:

Last date of measurement in 1st bill: 28.01.06

28 days prior to last date of measurement bill: 31.12.05

Sl No Item Quantity Unit Rs Rate per/UnitRs Amount

1 Earth Work side earth 34007.89 cum 395.37 cum 1344569.95
Total Rs 1344569.95
Deduct Less Tender Premium 4.50% Rs -60505.65
1284064.30

Seignorage charges: Quantity Loose Qty Unit Material quantity Rate Amount

1 Earth Work side earth 34007.89 34007.89 13.00 442102.57

Rs 442102.57
 Deductions: to done as per escalation GO
1 Seignorage charges Rs 442102.57
2 VAT/ST @ 4.00% Rs 53782.80
3 Other Rs 0
Rs 495885.37

R = Net bill amount Rs 788178.93

Items eligible for Price adjustment:

TS Rate / Rate Rate as on 28 days prior Variation in Eligibility
28 days before
to measurement of bill Cost of
closing date of
submission of 31.12.05 material /
bids Price Index
12.01.05

1 POL == As per Cost 29.21 34.01 16.43

Variation is less than 5% and hence
POL == As per Price index 388.2 450.50 16.05 not eligible

PRICE ADJUSTMENT FOR POL:

Vp =0.85 x Pp /100 x R x (Pi - P0 )/P0

where Vc = Increase or decrease in the cost of work done during the month under
R = The valuedue
consideration of work excluding
to changes Seignorage
in the charges, VAT and all other overhead
rates for Cement.
charges
Po = The All India average wholesale price Index for Cement on the day 28 days
Co = 29.21
Pi = The average wholesale price of Cement on the day 28 days prior to last date
Ci = 34.0
Pc = Percentage of Cement component of the work( to be worked out for each
Pc = 15.00

Vc = 16513.71

Total 16513.71

PRICE ADJUSTMENT ABSTRACT - 1st & Part Bill

1 POL Rs 16513.71

2 CEMENT Rs 0.00

3 STEEL Rs. 0.00

4 BITUMEN Rs. 0.00

Total Rs 16513.71
LS 2nd and Part bill:
Last date of measurement in 2 nd bill: 08.03.07

28 days prior to last date of measurement bill: 08.02.07

Sl No Item Quantity Unit Rs Rate per/Unit Rs Amount

Total Rs 0.00
Deduct Less Tender Premium 4.50% Rs 0.00
0.00

Seignorage charges: Quantity Loose Qty Unit Material quantity Rate Amount

WBM 75 mm L2 Layer 0.00

75mm HBG Metal 0.00 45.00 0.00
Gravel 0.00 20.00 0.00
Rs 0.00

Deductions: to done as per escalation GO

1 Seignorage charges Rs 0.00
2 VAT/ST @ 4.00% Rs 0.00
3 Overhead charges Rs 0
4 Other Rs 0
Rs 0.00

R = Net bill amount Rs 0.00

Items eligible for Price adjustment:
TS Rate / Rate
28 days before Variation in
Rate as on 28 days
closing date of Cost of
submission of
prior to measurement Eligibility
material /
bids of bill 08.02.07
Price Index
12.01.05

POL == As per Cost 29.21 34.91 19.51 Variation is Less than 5% and hence not
POL == As per Price index 388.2 465.8 19.99 eligible

PRICE ADJUSTMENT ABSTRACT - 2nd & Part Bill

1 POL Rs 0.00

2 CEMENT Rs 0.00

3 STEEL Rs 0.00

4 Bitumen Rs 0.00
Total Rs 0.00
LS 3rd and Part bill:

Last date of measurement in 3rd bill: 09.08.06

VP No.6 of 69-B/05-06
28 days prior to last date of measurement bill: 12.07.06

Sl No Item Quantity Unit Rs Rate per/Unit Rs Amount

1 Bridge
EW without bailing out water 606.66 cum 316.58 cum 19205.64
EW with bailing out water 1060.82 cum 1148.58 cum 121843.66
EW at cut off walls 221.56 cum 1161.06 cum 25724.45
VCC(1:3:6) cut off walls 37.54 cum 2315.60 cum 86927.62
sand cushion 88.83 cum 140.98 cum 12523.25
VCC(1:4:8) 29.61 cum 1677.24 cum 49663.08
steel 6.63 t 26312.00 t 174553.81
M20 raft 92.80 cum 3095.46 cum 287258.69
M15 for pier & abt
below water 75.70 cum 2690.68 cum 203684.48
abovewater 49.20 cum 2607.48 cum 128288.02
rough stome pack 300 mm 92.17 cum 776.38 cum 71558.94
P/C at RB canal
EW 71.92 cum 1169.00 cum 8407.45
sand filling 26.83 cum 141.00 cum 3783.03
VCC(1:3:6) 53.15 cum 2228.00 cum 118418.20
1200mm pipe 16.60 rm 5026.45 rm 83439.07
P/C at 3/2 - 3/4 km
EW 95.12 cum 1169.00 cum 11119.53
sand filling 42.31 cum 145.50 cum 6156.11
VCC(1:3:6) 85.36 cum 2240.20 cum 191223.47
1000mm pipe 33.20 rm 3695.54 rm 122691.93
P/C at 0/0 km
600mm pipe 15.00 rm 1577.58 rm 23663.70
Drainage pipes
1000 pipe 10.00 rm 3588.62 rm 35886.20
450mm pipe 17.50 rm 991.35 rm 17348.63
350mm pipe 17.50 rm 786.80 rm 13769.00

Total Rs 1817137.94
Deduct Less Tender Premium 4.50% Rs -81771.21
1735366.73
Seignorage charges: Quantity Unit Material quantity Rate Amount
CC(1:3:6) 176.05
metal 161.97 45.00 7288.47
sand 80.98 36.00 2915.39
CC(1:4:8) 29.61
metal 27.24 45.00 1225.85
sand 13.62 36.00 490.34
VCC(1:1.5:3) 92.80
metal 85.38 45.00 3841.92
sand 42.69 36.00 1536.77
CC(1:2:4) 124.90
metal 114.91 45.00 5170.86
sand 57.45 36.00 2068.34
rough stome pack 300 mm 92.17
metal 101.39 45.00 4562.42
Vide MB Page No. Rs 29100.36
Deductions: to done as per escalation GO
1 Seignorage charges Rs 29100.36
2 VAT/ST @ 4.00% Rs 72685.52
3 Overhead charges Rs 0
4 Other Rs 0
Rs 101785.87

R = Net bill amount Rs 1633580.86

Items eligible for Price adjustment:
TS Rate / Rate
28 days before Rate as on 28 days Variation in
closing date of
submission of
prior to measurement Cost of material Eligibility
bids of bill 12.07.06 / Price Index
12.01.05

POL == As per Cost 29.21 36.00 23.25 Variation is Less than 5% and hence not
POL == As per Price index 450.5 480.8 6.73 eligible

Cement as per price index 148.7 194.0 30.46 Variation is More than 5% and hence
As per cost of price 2700.00 3400.00 25.93 eligible

Steel as per price index 239.9 250.8 4.54 Variation is less than 5% and hence not
As per cost of price 26000.00 27300.00 5.00 eligible

Consumption of Cement:
CC(1:3:6) 176.05 cum 38.87 2400.00 93288.00
CC(1:4:8) 29.61 cum 4.90 2400.00 11760.00
VCC(1:1.5:3) 92.80 cum 40.98 2400.00 98352.00
CC(1:2:4) 124.90 cum 41.37 2400.00 99288.00
Percentage of Cement component in the 3rd bill 16.66
Consumption of Steel:
steel 6.63 t 6.63 20500.00 135997.00
135997.00
Percentage of Cement component in the 5th bill 7.48

PRICE ADJUSTMENT FOR POL:

Vp =0.85 x Pp /100 x R x (Pi - P0 )/P0

where Vc = Increase or decrease in the cost of work done during the month under consideration
R = The value of work excluding Seignorage charges, VAT and all other overhead charges
Po = The All India average wholesale price Index for Cement on the day 28 days prior to
Co = 29.21
Pi = The average wholesale price of Cement on the day 28 days prior to last date of
Ci = 36.0
Pc = Percentage of Cement component of the work( to be worked out for each work and
Pc = 15.00

Vc = 48416.01
PRICE ADJUSTMENT FOR CEMENT:

Vc =0.85 x Pc /100 x R x (Ci - C0 )/C0

where Vc = Increase or decrease in the cost of work done during the month under consideration
R = The value of work excluding Seignorage charges, VAT and all other overhead charges
Co = The All India average wholesale price Index for Cement on the day 28 days prior to
Co = 148.7
Ci = The average wholesale price of Cement on the day 28 days prior to last date of
Ci = 194.0
 Pc = Percentage of Cement component of the work( to be worked out for each work and
Pc = 16.66

Vc = 70472.84
PRICE ADJUSTMENT FOR STEEL:
Steel
Vb =0.85 x Pb /100 x R x (Bi - B0 )/B0
where Vb = Increase or decrease in the cost of work done during the month under consideration
R = The value of work excluding Seignorage charges, VAT and all other overhead charges
Bo = The average wholesale price of Steel at the refinery on the day 28 days prior to date
B0 = 239.90
Bi = The average wholesale price of steel at the refinery on the day 28 days prior to last
Bi = 250.8
Pb = Percentage of steel component of the work( to be worked out for each work and
Pb = 7.48

Vb = 4721.69

PRICE ADJUSTMENT ABSTRACT - 3rd & Part Bill

1 POL Rs 48416.01

2 CEMENT Rs 70472.84

3 STEEL Rs 4721.69

4 Bitumen Rs 0.00

Total Rs 123610.55
701.16
LS 4th and Part bill:
Last date of measurement in 4th bill: 08.03.07

28 days prior to last date of measurement bill: 08.02.07

Sl No Item Quantity Unit Rs Rate per/Unit Rs Amount

GSB 150mm th
0/0 - 1/0 600.00 cum 422.94 cum 253764.00
1/0 - 2/0 84.00 cum 427.47 cum 35907.48
2/0 - 3/0 240.00 cum 431.99 cum 103677.60
3/0 - 4/0 600.00 cum 436.52 cum 261912.00
4/0 - 5/0 600.00 cum 441.04 cum 264624.00
5/0 - 6/0 600.00 cum 445.56 cum 267336.00
Bridge
M15 for piers & abutments 57.61 cum 2607.48 cum 150216.92
M20 for fly wings 8.40 cum 3477.11 cum 29207.72
M20 for bed blocks & 5.09 cum 3477.10 cum 17681.05
backing walls
steel 0.66 t 26312.00 t 17365.92

Total Rs 1401692.70
Deduct Less Tender Premium 4.50% Rs -63076.17
1338616.53

Seignorage charges: Quantity Loose Qt Unit Material quantity Rate Amount

GSB 2724.00
gravel 6129.00 20.00 122580.00
CC(1:2:4) 57.61
metal 53.00 45.00 2385.05
sand 26.50 36.00 954.02
VCC(1:1.5:3) 13.49
metal 12.41 45.00 558.28
sand 6.20 36.00 223.31
Rs 126700.66

Deductions: to done as per escalation GO

1 Seignorage charges Rs 126700.66
2 VAT/ST @ 4.00% Rs 56067.71
3 Overhead charges Rs 0
4 Other Rs 0
Rs 182768.37

R = Net bill amount Rs 1155848.16

Items eligible for Price adjustment:
TS Rate / Rate
28 days before Variation in
Rate as on 28 days
closing date of Cost of
prior to measurement Eligibility
submission of material /
bids of bill 08.02.2007
Price Index
12.01.05

POL == As per Cost 29.21 34.91 19.51 Variation is Less than 5% and hence not
POL == As per Price index 388.2 465.8 19.99 eligible
Cement as per price index 148.7 199.4 34.10 Variation is More than 5% and hence
As per cost of price 2700.00 3400.00 25.93 eligible
Steel as per price index 239.9 260.1 8.42 Variation is more than 5% and hence
eligible
 Variation is more than 5% and hence
As per cost of price 26000.00 27300.00 5.00 eligible

Consumption of Cement:
CC(1:2:4) 57.61 cum 19.08 2400.00 45792.00
VCC(1:1.5:3) 13.49 cum 5.95 2400.00 14280.00
Percentage of Cement component in the 4th bill 4.29
Consumption of Steel:
steel 0.66 t 0.66 20500.00 13530.00
13530.00
Percentage of Cement component in the 5th bill 0.97

PRICE ADJUSTMENT FOR POL:

Vp =0.85 x Pp /100 x R x (Pi - P0 )/P0

where Vc = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Po = The All India average wholesale price Index for Cement on the day 28 days
Co = 29.21
Pi = The average wholesale price of Cement on the day 28 days prior to last date of
Ci = 34.91
Pc = Percentage of Cement component of the work( to be worked out for each work
Pc = 15.00

Vc = 28757.71
PRICE ADJUSTMENT FOR CEMENT:

Vc =0.85 x Pc /100 x R x (Ci - C0 )/C0

where Vc = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Co = The All India average wholesale price Index for Cement on the day 28 days
Co = 148.7
Ci = The average wholesale price of Cement on the day 28 days prior to last date of
Ci = 199.4
Pc = Percentage of Cement component of the work( to be worked out for each work
Pc = 4.29

Vc = 14370.57
PRICE ADJUSTMENT FOR STEEL:
Steel
Vb =0.85 x Pb /100 x R x (Bi - B0 )/B0
where Vb = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Bo = The average wholesale price of Steel at the refinery on the day 28 days prior to
B0 = 239.90
Bi = The average wholesale price of steel at the refinery on the day 28 days prior to
Bi = 260.1
Pb = Percentage of steel component of the work( to be worked out for each work
Pb = 0.97

Vb = 798.52

PRICE ADJUSTMENT ABSTRACT - 4th & Part Bill

1 POL Rs 28757.71

2 CEMENT Rs 14370.57
3 STEEL Rs 798.52

4 Bitumen Rs 0.00

Total Rs 43926.80
43.2
LS 5th and Part bill:
Last date of measurement in 5th bill: 20.12.07

28 days prior to last date of measurement bill: 22.11.07

Sl No Item Quantity Unit Rs Rate per/Unit Rs Amount

Earth Work side earth 34464.59 cum 395.37 cum 1362626.49

Bridge
M20 for bed blocks & 5.50 cum 3477.10 cum 19124.05
backing walls
M20 for deck slab 72.20 cum 4080.34 cum 294600.55
steel 4.68 t 26312.00 t 123087.54
rain water pipe 10.24 rm 150.07 rm 1536.72
mastic pad 15.73 sqm 510.64 sqm 8032.37
Total Rs 1809007.71
Deduct Less Tender Premium 4.50% Rs -81405.35
1727602.36

Seignorage charges: Quantity Loose Qt Unit Material quantity Rate Amount

VCC(1:1.5:3) 5.50
metal 5.06 45.00 227.70
sand 2.53 36.00 91.08
VCC(1:1.5:3) 72.20
metal 66.42 45.00 2989.08
sand 33.21 36.00 1195.63
Rs 4503.49

Deductions: to done as per escalation GO

1 Seignorage charges Rs 4503.49
2 VAT/ST @ 4.00% Rs 72360.31
3 Overhead charges Rs 0
4 Other Rs 0
Rs 76863.80

R = Net bill amount Rs 1650738.56

Items eligible for Price adjustment:
TS Rate / Rate
28 days before Variation in
Rate as on 28 days
closing date of Cost of
submission of
prior to measurement Eligibility
material /
bids of bill 21.11.07
Price Index
12.01.05

POL == As per Cost 29.21 33.80 15.71 Variation is more than 5% and hence
POL == As per Price index 388.2 449.5 15.79 eligible
Cement as per price index 148.7 219.7 47.75 Variation is More than 5% and hence
As per cost of price 2700.00 4340.00 60.74 eligible
Steel as per price index 239.9 277.7 15.76 Variation is more than 5% and hence
As per cost of price 26000.00 33000.00 26.92 eligible

Consumption of Cement:
VCC(1:1.5:3) 77.70 sqm 34.31 2400.00 82344.00
Percentage of Cement component in the 5th bill 4.55
Consumption of Steel:
steel 4.68 t 4.68 20500.00 95899.00
95899.00
Percentage of Cement component in the 5th bill 5.30
PRICE ADJUSTMENT FOR POL:

Vp =0.85 x Pp /100 x R x (Pi - P0 )/P0

Vc = Increase or decrease in the cost of work done during the month under
where consideration due to changes in the rates for Cement.
R = The value of work excluding Seignorage charges, VAT and all other overhead
charges
Po = The All India average wholesale price Index for Cement on the day 28 days
prior to closing date of submission of bids.
Co = 29.21
Pi = The average wholesale price of Cement on the day 28 days prior to last date of
measurement recorded to which a particular bill payment is related.
Ci = 33.8
Pc = Percentage of Cement component of the work( to be worked out for each work
and provided for in the bid document)
Pc = 15.00

Vc = 33072.70
PRICE ADJUSTMENT FOR CEMENT:

Vc =0.85 x Pc /100 x R x (Ci - C0 )/C0

Vc = Increase or decrease in the cost of work done during the month under
where consideration due to changes in the rates for Cement.
R = The value of work excluding Seignorage charges, VAT and all other overhead
charges
Co = The All India average wholesale price Index for Cement on the day 28 days
prior to closing date of submission of bids.
Co = 148.7
Ci = The average wholesale price of Cement on the day 28 days prior to last date of
measurement recorded to which a particular bill payment is related.
Ci = 219.7
Pc = Percentage of Cement component of the work( to be worked out for each work
and provided for in the bid document)
Pc = 4.55

Vc = 30482.88
PRICE ADJUSTMENT FOR BITUMEN:
Steel
Vb =0.85 x Pb /100 x R x (Bi - B0 )/B0
where Vb = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Bo = The average wholesale price of Steel at the refinery on the day 28 days prior to
B0 = 239.90
Bi = The average wholesale price of steel at the refinery on the day 28 days prior to
Bi = 277.7
Pb = Percentage of steel component of the work( to be worked out for each work
Pb = 5.30

Vb = 11720.13

PRICE ADJUSTMENT ABSTRACT - 5th & Part Bill

1 POL Rs 33072.70

2 CEMENT Rs 30482.88
3 STEEL Rs 11720.13

4 Bitumen Rs

Total Rs 75275.71
43.2
LS 6th and Part bill:
Last date of measurement in 6th bill: 07.02.08

28 days prior to last date of measurement bill: 10.01.08

Sl No Item Quantity Unit Rs Rate per/Unit Rs Amount

GSB 100mm th
3/0 - 4/0 320.00 cum 447.34 cum 143148.80
4/0 - 5/0 400.00 cum 451.86 cum 180744.00
5/0 - 6/0 400.00 cum 456.38 cum 182552.00
6/0 - 7/0 144.00 cum 460.91 cum 66371.04
GSB 150mm th
1/0 -2/0 480.00 cum 427.47 cum 205185.60
2/0-3/0 360.00 cum 431.99 cum 155516.40
6/0-7/0 216.00 cum 450.08 cum 97217.28
EW carted earth 2370.00 cum 753.13 cum 178491.81
Total Rs 1209226.93
Deduct Less Tender Premium 4.50% Rs -54415.21
1154811.72

Seignorage charges: Quantity Loose Qt Unit Material quantity Rate Amount

GSB 100mm th 1264.00

gravel 1896.00 20.00 37920.00
GSB 150mm th 1056.00
gravel 2376.00 20.00 47520.00
EW carted earth 2370.00 2370.00 20.00 47400.00
Rs 132840.00

Deductions: to done as per escalation GO

1 Seignorage charges Rs 132840.00
2 VAT/ST @ 4.00% Rs 48369.08
3 Overhead charges Rs 0
4 Other Rs 0
Rs 181209.08

R = Net bill amount Rs 973602.64

Items eligible for Price adjustment:
TS Rate / Rate
28 days before Variation in
Rate as on 28 days
closing date of Cost of
submission of
prior to measurement Eligibility
material /
bids of bill 10.01.08
Price Index
12.01.05

POL == As per Cost 29.21 33.80 15.71 Variation is more than 5% and hence
POL == As per Price index 388.2 449.5 15.79 eligible
Cement as per price index 148.7 221.3 48.82 Variation is More than 5% and hence
As per cost of price 2700.00 4380.00 62.22 eligible
Bitumen as per price index 269.4 554.7 105.90 Variation is more than 5% and hence
As per cost of price 11492.42 26638.98 131.80 eligible

PRICE ADJUSTMENT FOR POL:

Vp =0.85 x Pp /100 x R x (Pi - P0 )/P0

where Vc = Increase or decrease in the cost of work done during the month under
 R = The value of work excluding Seignorage charges, VAT and all other overhead
Po = The All India average wholesale price Index for Cement on the day 28 days
Co = 29.21
Pi = The average wholesale price of Cement on the day 28 days prior to last date of
Ci = 33.8
Pc = Percentage of Cement component of the work( to be worked out for each work
Pc = 15.00

Vc = 19506.22
PRICE ADJUSTMENT ABSTRACT - 6th & Part Bill
1 POL Rs 19506.22

2 CEMENT Rs 0.00

3 STEEL Rs 0.00

4 Bitumen Rs 0.00

Total Rs 19506.22
43.2
LS 7th and Part bill:
Last date of measurement in 7th bill: 16.03.08

28 days prior to last date of measurement bill: 16.02.08

Sl No Item Quantity Unit Rs Rate per/Unit Rs Amount

Gravel shoulders
0/0 - 1/0 180.00 cum 422.94 cum 76129.20
1/0 - 2/0 267.84 cum 427.47 cum 114493.56
2/0 - 3/0 300.00 cum 431.99 cum 129597.00
3/0 - 4/0 300.00 cum 436.52 cum 130956.00
4/0 - 5/0 300.00 cum 441.04 cum 132312.00
5/0 - 6/0 300.00 cum 445.56 cum 133668.00
6/0 - 7/0 105.00 cum 450.08 cum 47258.40
Wet mix macadam
0/0 - 1/0 750.00 cum 989.48 cum 742110.00
1/0 - 2/0 726.00 cum 993.60 cum 721353.60
2/0 - 3/0 750.00 cum 997.77 cum 748327.50
3/0 - 4/0 750.00 cum 1001.84 cum 751380.00
4/0 - 5/0 750.00 cum 1005.95 cum 754462.50
5/0 - 6/0 750.00 cum 1010.07 cum 757552.50
1 6/0 - 7/0 270.00 cum 1014.19 cum 273831.30
tack coat
0/0 - 1/0 3750 cum 3.39 1 sqm 12712.50
1/0 - 2/0 3630 cum 3.39 1 sqm 12305.70
2/0 - 3/0 3750 cum 3.39 1 sqm 12712.50
3/0 - 4/0 3750 cum 3.39 1 sqm 12712.50
4/0 - 5/0 3750 cum 3.39 1 sqm 12712.50
5/0 - 6/0 3750 cum 3.39 1 sqm 12712.50
6/0 - 7/0 1350 cum 3.39 1 sqm 4576.50
single coat SD
0/0 - 1/0 3750 cum 15.32 1 sqm 57450.00
1/0 - 2/0 3630 cum 15.33 1 sqm 55647.90
2/0 - 3/0 3750 cum 15.35 1 sqm 57562.50
3/0 - 4/0 3750 cum 15.36 1 sqm 57600.00
4/0 - 5/0 3750 cum 15.37 1 sqm 57637.50
5/0 - 6/0 3750 cum 15.39 1 sqm 57712.50
6/0 - 7/0 1350 cum 15.40 1 sqm 20790.00
OGPC
0/0 - 1/0 3750 cum 534.01 10 sqm 200253.75
1/0 - 2/0 3630 cum 534.86 10 sqm 194154.18
2/0 - 3/0 3750 cum 535.71 10 sqm 200891.25
3/0 - 4/0 3750 cum 536.50 10 sqm 201187.50
4/0 - 5/0 3750 cum 537.41 10 sqm 201528.75
5/0 - 6/0 3750 cum 538.26 10 sqm 201847.50
6/0 - 7/0 1350 cum 536.88 10 sqm 72478.80
seal coat
0/0 - 1/0 3750 cum 203.80 10 sqm 76425.00
1/0 - 2/0 3630 cum 204.10 10 sqm 74088.30
2/0 - 3/0 3750 cum 204.40 10 sqm 76650.00
3/0 - 4/0 3750 cum 204.70 10 sqm 76762.50
4/0 - 5/0 3750 cum 205.00 10 sqm 76875.00
5/0 - 6/0 3750 cum 205.30 10 sqm 76987.50
6/0 - 7/0 1350 cum 205.54 10 sqm 27747.90
Bridge
filter media 40.86 cum 813.85 cum 33253.91
gravel filling 92.94 sqm 278.37 sqm 25871.71
Steel incl fabrication 0.65 t 26312.00 t 17102.80
M20 for bed blocks 7.82 cum 3477.10 cum 27190.92
EW for toe wall 11.96 cum 168.90 cum 202.00
gravel backing 28.62 cum 464.27 cum 13287.41
VCC(1:1.5:3) for approac 6.61 cum 3012.26 cum 19911.04
roads
RRDP for toe wall 11.91 cum 703.55 cum 8379.28
RRDP for revetment 42.98 cum 795.52 cum 34191.45
M20 for hand rail 4.19 cum 4423.84 cum 18535.89
M30 for wearing coat 12.78 cum 2976.33 cum 38037.50
snowcem painting 88.02 sqm 538.69 10 sqm 4741.55
enamel painting 42.69 cum 504.97 10 sqm 2155.72
Pipe culvert @ RB canal
EW for toe wall 27.30 cum 1169.00 10 cum 3191.37
sand filling 4.20 cum 141.00 cum 592.20
Pipe culvert @ RB canal 10.00 rm 5026.45 rm 50264.50
Total Rs 8013063.84
Deduct Less Tender Premium 4.50% Rs -360587.87
7652475.97

Seignorage charges: Quantity Loose Qt Unit Material quantity Rate Amount

Gravel shoulders 1752.84

gravel 2629.26 20.00 52585.20
Wet mix macadam 4746.00 0.92
75mm HBT Metal 0.40 4366.32 45.00 196484.40
Gravel 1898.40 20.00 37968.00
single coat SD 23730.00
crushed stone 8542.80 45.00 384426.00
gravel filling 92.94
gravel 92.94 20.00 1858.80
VCC(1:1.5:3) 18.62
metal 17.13 45.00 770.87
sand 8.57 36.00 308.35
M30 for wearing coat 12.78
metal 11.76 45.00 529.09
sand 5.88 36.00 211.64
Rs 675142.35

Deductions: to done as per escalation GO

1 Seignorage charges Rs 675142.35
2 VAT/ST @ 4.00% Rs 320522.55
3 Overhead charges Rs 0
4 Other Rs 0
Rs 995664.90

R = Net bill amount Rs 6656811.07

Items eligible for Price adjustment:
TS Rate / Rate
28 days before Variation in
Rate as on 28 days
closing date of Cost of
prior to measurement Eligibility
submission of material /
bids of bill 16.02.08
Price Index
12.01.05

POL == As per Cost 29.21 34.94 19.62 Variation is More than 5% and hence
POL == As per Price index 388.2 464.2 19.58 eligible
Cement as per price index 148.7 220.8 48.49 Variation is More than 5% and hence
eligible
 Variation is More than 5% and hence
As per cost of price 2700.00 4380.00 62.22 eligible
Steel as per price index 239.90 282.8 17.88 Variation is more than 5% and hence
As per cost of price 26000.00 33000.00 26.92 eligible
Bitumen as per price index 269.4 588.2 118.34 Variation is more than 5% and hence
As per cost of price 11492.42 26883.58 133.92 eligible
Emulsion as per price index 269.4 588.2 118.34 Variation is more than 5% and hence
As per cost of price 10562.00 21409.02 102.70 eligible

Consumption of Cement:
VCC(1:1.5:3) 18.62 sqm 8.22 2400.00 19728.00
M30 12.78 cum 5.64 2400.00 13536.00
Percentage of Cement component in the 7th bill 0.42
Consumption of Bitumen:
OGPC 23730.00 cum 75.70 11702.08 885832.24
885832.24
Percentage of Cement component in the 7th bill 11.05
Consumption of Bitumen Emulsion:
tack coat 23730.00 cum 22.54 11583.15 261124.74
261124.74
Percentage of Cement component in the 7th bill 3.26
Consumption of Steel:
Steel incl fabrication 0.65 t 0.65 20500.00 13325.00
13325.00
Percentage of Cement component in the 7th bill 0.17

PRICE ADJUSTMENT FOR POL: 98.24

Vp =0.85 x Pp /100 x R x (Pi - P0 )/P0

where Vc = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Po = The All India average wholesale price Index for Cement on the day 28 days
Co = 29.21
Pi = The average wholesale price of Cement on the day 28 days prior to last date of
Ci = 34.9
Pc = Percentage of Cement component of the work( to be worked out for each work
Pc = 15.00

Vc = 166494.34
PRICE ADJUSTMENT FOR CEMENT:

Vc =0.85 x Pc /100 x R x (Ci - C0 )/C0

where Vc = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Co = The All India average wholesale price Index for Cement on the day 28 days
Co = 148.7
Ci = The average wholesale price of Cement on the day 28 days prior to last date of
Ci = 220.8
Pc = Percentage of Cement component of the work( to be worked out for each work
Pc = 0.42

Vc = 11522.82
PRICE ADJUSTMENT FOR STEEL:
Steel
Vb =0.85 x Pb /100 x R x (Bi - B0 )/B0
where Vb = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
 Bo = The average wholesale price of Steel at the refinery on the day 28 days prior to
B0 = 239.90
Bi = The average wholesale price of steel at the refinery on the day 28 days prior to
Bi = 282.8
Pb = Percentage of steel component of the work( to be worked out for each work
Pb = 0.17

Vb = 1682.60
PRICE ADJUSTMENT FOR BITUMEN:
Bitumen 80/100
Vb =0.85 x Pb /100 x R x (Bi - B0 )/B0
where Vb = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Bo = The average wholesale price of Bitumen at the refinery on the day 28 days
B0 = 11492.42
Bi = The average wholesale price of Bitumen at the refinery on the day 28 days
Bi = 26883.6
Pb = Percentage of Bitumen component of the work( to be worked out for each work
Pb = 11.05

Vb = 837718.11

PRICE ADJUSTMENT FOR BITUMEN EMULSION:

Bitumen 80/100
Vb =0.85 x Pb /100 x R x (Bi - B0 )/B0
where Vb = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Bo = The average wholesale price of Bitumen at the refinery on the day 28 days
B0 = 10562.00
Bi = The average wholesale price of Bitumen at the refinery on the day 28 days
Bi = 21409.0
Pb = Percentage of Bitumen component of the work( to be worked out for each work
Pb = 3.26

Vb = 189364.63
PRICE ADJUSTMENT ABSTRACT - 7th & Part Bill
1 POL Rs 166494.34

2 CEMENT Rs 11522.82 6.524

3 STEEL Rs 1682.60

4 Bitumen Rs 837718.11

5 Emulsion Rs 189364.63

Total Rs 1206782.49
43.2
LS 4th and Part bill:
Last date of measurement in 4th bill: 28.06.07

28 days prior to last date of measurement bill: 31.05.07

Sl No Item Quantity Unit Rs Rate per/Unit Rs Amount

GSB 150mm th
0/0 - 1/0 600.00 cum 422.94 cum 253764.00
1/0 - 2/0 84.00 cum 427.47 cum 35907.48
2/0 - 3/0 240.00 cum 431.99 cum 103677.60
3/0 - 4/0 600.00 cum 436.52 cum 261912.00
4/0 - 5/0 600.00 cum 441.04 cum 264624.00
5/0 - 6/0 600.00 cum 445.56 cum 267336.00
Bridge
M15 for piers & abutments 57.61 cum 2607.48 cum 150216.92
M20 for fly wings 8.40 cum 3477.11 cum 29207.72
M20 for bed blocks & 5.09 cum 3477.10 cum 17681.05
backing walls
steel 0.66 t 26312.00 t 17365.92

1 EW side earth 25000.00 cum 58.76 cum 1469000.00

2 EW carted earth 1330.00 cum 115.54 cum 153673.52
OGPC
5/0 - 6/0 3750 cum 652.45 10 sqm 244668.75
6/0 - 7/0 2625 cum 653.68 10 sqm 171591.00
7/0 - 8/0 3750 cum 654.80 10 sqm 245550.00
8/0 - 9/0 3750 cum 655.86 10 sqm 245947.50
9/0 -10/0 2775 cum 656.92 10 sqm 182295.30
10/0 - 10/2 606.25 cum 658.35 10 sqm 39912.47
Seal coat
5/0 - 6/0 3750 cum 240.69 10 sqm 90258.75
6/0 - 7/0 2625 cum 241.09 10 sqm 63286.13
7/0 - 8/0 3750 cum 241.49 10 sqm 90558.75
8/0 - 9/0 3750 cum 241.84 10 sqm 90690.00
9/0 -10/0 2775 cum 242.21 10 sqm 67213.28
10/0 - 10/2 606.25 cum 242.56 10 sqm 14705.20
Gravel shoulders
0/0 - 1/0 300.00 cum 286.56 cum 85968.00
1/0 - 2/0 300.00 cum 288.91 cum 86673.00
2/0 - 3/0 236.74 cum 292.79 cum 69315.10
3/0 - 4/0 300.00 cum 295.65 cum 88695.00
4/0 - 5/0 300.00 cum 300.00 cum 90000.00
5/0 - 6/0 300.00 cum 301.71 cum 90513.00
6/0 - 7/0 300.00 cum 307.53 cum 92259.00
7/0 - 8/0 300.00 cum 313.81 cum 94143.00
8/0 - 9/0 300.00 cum 319.50 cum 95850.00
9/0 -10/0 300.00 cum 323.59 cum 97077.00
10/0 - 10/2 46.50 cum 331.66 cum 15422.19
Pipe culvert
VCC(1:1.5:3) 2.70 cum 2696.18 cum 7279.69
Plastering CM(1:5) 46.25 sqm 498.05 10 sqm 2303.48
VCC(1:1.5:3) Vem 245.46 cum 2650.16 cum 650508.27
VCC(1:1.5:3) Upp 237.02 cum 2662.12 cum 630975.68
VCC(1:1.5:3) Myl 227.68 cum 2777.76 cum 632440.40
Mastic pad
Vemperala 7.34 sqm 315.64 sqm 2316.80
Uppalapadu 6.00 sqm 315.64 sqm 1893.84
Mylavaram 5.25 sqm 315.64 sqm 1657.11
Steel incl fabrication
Vemperala 344.00 kg 33.97 kg 11685.68
Uppalapadu 277.48 kg 33.97 kg 9426.00
Mylavaram 242.80 kg 33.97 kg 8247.92
Side drain
Plastering CM(1:5) 1649.25 sqm 490.73 10 sqm 80933.65
Extn of pipes
S&D of pipes
1/0 - 2/0
450mm dia 5.00 rm 898.06 rm 4490.30
700mm dia 5.00 rm 1865.70 rm 9328.50
2/0 - 3/0
450mm dia 15.00 rm 899.36 rm 13490.40
3/0 - 4/0
450mm dia 5.00 rm 900.66 rm 4503.30
4/0 - 5/0
350 mm dia 15.00 rm 724.59 rm 10868.85
600mm dia 7.50 rm 1437.50 rm 10781.25
5/0 - 6/0
350 mm dia 10.00 rm 725.32 rm 7253.20
450mm dia 5.00 rm 903.26 rm 4516.30
6/0 - 7/0
350 mm dia 5.00 rm 726.04 rm 3630.20
450mm dia 5.00 rm 904.56 rm 4522.80
700mm dia 7.50 rm 1884.83 rm 14136.23
7/0 - 8/0
350 mm dia 2.50 rm 726.77 rm 1816.93
700mm dia 20.00 rm 1888.66 rm 37773.20
8/0 - 9/0
350 mm dia 5.00 rm 727.50 rm 3637.50
600mm dia 10.00 rm 1445.24 rm 14452.40
9/0 -10/0
350 mm dia 5.00 rm 728.23 rm 3641.15
600mm dia 10.00 rm 1447.16 rm 14471.60
L & J of pipes 0.00
350mm dia 42.50 rm 24.96 rm 1060.80
450mm dia 35.00 rm 34.32 rm 1201.20
600mm dia 27.50 rm 54.60 rm 1501.50
700mm dia 32.50 rm 68.64 rm 2230.80
Total Rs 6284242.87
Deduct Less Tender Premium 4.50% Rs -356945.00
5927297.87

Seignorage charges: Quantity Loose Qt Unit Material quantity Rate Amount

VCC(1:1.5:3) 2.70
metal 2.48 45.00 111.78
sand 1.24 36.00 44.71
EW carted earth 1330.00 1330.00 20.00 26600.00
OGPC 17256.25 6212.25 45.00 279551.25
shoulders 2983.24
gravel 20.00 #VALUE!
sand 1103.80 36.00 39736.76
Rs #VALUE!
Deductions: to done as per escalation GO
1 Seignorage charges Rs #VALUE!
2 VAT/ST @ 4.00% Rs 251369.71
3 Overhead charges Rs 0
4 Other Rs 0
Rs #VALUE!

R = Net bill amount Rs #VALUE!

Items eligible for Price adjustment:
TS Rate / Rate
28 days before Variation in
Rate as on 28 days
closing date of Cost of
prior to measurement Eligibility
submission of material /
bids of bill 31.05.2007
Price Index
12.01.05

POL == As per Cost 29.21 33.79 15.68 Variation is Less than 5% and hence not
POL == As per Price index 388.2 449.5 15.79 eligible
Cement as per price index 148.7 212.4 42.84 Variation is More than 5% and hence
As per cost of price 2700.00 4140.00 53.33 eligible
Bitumen as per price index 239.9 436.7 82.03 Variation is more than 5% and hence
As per cost of price 26000.00 19685.12 -24.29 eligible

Consumption of Cement:
Plastering CM(1:5) 1695.50 sqm 7.12 2600.00 18512.00
VCC(1:1.5:3) 712.86 cum 314.80 2600.00 818480.00
Percentage of Cement component in the 4th bill 13.32
Consumption of Bitumen:
OGPC 17256.25 cum 55.05 12012.60 661262.85
661262.85
Percentage of Cement component in the 4th bill 10.52

PRICE ADJUSTMENT FOR CEMENT:

Vc =0.85 x Pc /100 x R x (Ci - C0 )/C0

where Vc = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Co = The All India average wholesale price Index for Cement on the day 28 days
Co = 148.7
Ci = The average wholesale price of Cement on the day 28 days prior to last date of
Ci = 212.4
Pc = Percentage of Cement component of the work( to be worked out for each work
Pc = 13.32

Vc = #VALUE!
PRICE ADJUSTMENT FOR BITUMEN:
Bitumen 80/100
Vb =0.85 x Pb /100 x R x (Bi - B0 )/B0
where Vb = Increase or decrease in the cost of work done during the month under
R = The value of work excluding Seignorage charges, VAT and all other overhead
Bo = The average wholesale price of Bitumen at the refinery on the day 28 days
B0 = 26000.00
Bi = The average wholesale price of Bitumen at the refinery on the day 28 days
Bi = 19685.1
Pb = Percentage of Bitumen component of the work( to be worked out for each work
Pb = 10.52
Vb = #VALUE!

Total Rs #VALUE!
PRICE ADJUSTMENT ABSTRACT - 4th & Part Bill
1 POL Rs 0.00

2 CEMENT Rs #VALUE!

3 STEEL Rs 0.00

4 Bitumen Rs #VALUE!

Total Rs #VALUE!
43.2
TOTAL BT CONSUMPTION

7 98.24 6.524
78.075
TOTAL 98.24 84.599

OGPC 23730.00 0.00221 52.4433

TACK COAT 23730.00 0.0002 4.746
SEAL COAT 23730.00 0.00098 23.2554
SUR DRESSING 23730.00 0.00075 17.7975
98.2422

24.4
SD 0.00075 0
TK 0.0002 0
SEM 0.115 0
0
TOTAL VALUE OF WORK 15594699.08

cement consumption #REF!

SE
STEEL 12.62 11.77
CEMENT 199.32 207.52
8.20