Sei sulla pagina 1di 61

DETAILS OF GROSS CERTIFIED AMOUNTS

4A

4B

6A

6B

7 Part - 1

7 Part - 2

7 Part - 3

in Rs

in Rs

in Rs

in Rs

in Rs

in Rs

in Rs

in Rs

in Rs

in Rs

in Rs

IPC No.

Period

IPC No.31

July-2010

0.00

0.00

5,413,522.00

53,949,310.00

35,551,605.00

0.00

0.00

0.00

0.00

0.00

0.00

IPC No.32

August-2010

0.00

323,630.00

66,567.00

57,227,472.95

7,717,405.00

0.00

0.00

0.00

0.00

0.00

0.00

IPC No.33

September-2010

0.00

0.00

0.00

42,067,284.00

584,541.00

0.00

0.00

0.00

0.00

0.00

0.00

IPC No.34
IPC No.35
IPC No.36
IPC No.37
IPC No.38

October-2010
November-2010
December-2010
January-2011
February-2011
March-2011
(01.03.2011 to
17.03.2011)

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

288,390.00
0.00
245,100.00
600,575.00
4,869,675.00

57,248,425.00
58,187,797.35
11,086,104.00
909,490.00
17,895,076.00

9,731,255.00
10,092,333.00
16,822,752.00
20,818,185.00
18,722,220.50

0.00
1,171,490.50
9,602,528.00
3,810,439.00
11,250,626.50

0.00
202,208.00
350,370.00
537,290.00
490,203.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
12,091,568.00
10,272,300.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00

0.00

2,895,841.00

6,632,216.00

18,389,586.50

2,271,968.50

417,830.00

0.00

0.00

0.00

0.00

IPC No.39

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
STATEMENT SHOWING THE SECTIONWISE AMOUNT IN Rs (RI & RF) FOR THE PERIOD FROM APRIL-2010 TO JUNE-2010

Sl.No.

IPC No.

Period

1
4

4A

4B

6A

6B

7 Part - 1

7 Part - 2

11

12

13

7 Part - 3

Total

IPC No.28

April-2010

0.00

0.00

260,365.00

66,294,200.40

45,678,590.00

0.00

0.00

143,107.40

0.00

0.00

0.00

112,376,262.80

IPC No.29

May-2010

187,000.00

0.00

132,000.00

54,713,647.00

41,448,428.00

0.00

0.00

39,412.00

0.00

0.00

0.00

96,520,487.00

IPC No.30

June-2010

0.00

0.00

120,000.00

53,989,342.00

34,029,700.00

0.00

0.00

0.00

0.00

0.00

0.00

88,139,042.00

187,000.00

0.00

512,365.00

174,997,189.40

121,156,718.00

0.00

0.00

182,519.40

0.00

0.00

0.00

297,035,791.80

8,976.00

0.00

24,593.52

8,399,865.09

5,815,522.46

0.00

0.00

8,760.93

0.00

0.00

0.00

14,257,718.01

178,024.00

0.00

487,771.48

166,597,324.31

115,341,195.54

0.00

0.00

173,758.47

0.00

0.00

0.00

282,778,073.79

8,901.20

0.00

24,388.57

8,329,866.22

5,767,059.78

0.00

0.00

8,687.92

0.00

0.00

0.00

14,138,903.69

169,122.80

0.00

463,382.91

158,267,458.09

109,574,135.76

0.00

0.00

165,070.55

0.00

0.00

0.00

268,639,170.10

Sub-total-A

Less rebate @ 4.8% of sub-total-A

Sub-total-B

Less rebate @ 5% of sub-total-B

Sub-total-C (i.e 'R' value)

R.F = 10% of 'R' value

15,826,745.81

10

R.I = 90% of 'R' value

142,440,712.28

Note: RF @ 10% of 'R' value is applicable for Section 4A of BOQ as stated in Schedule - A of the Contract
Note: (1) The calculation of escalation on foreign currency is not included. This will be considered separately

10

15

14

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.1

Period
Sr. No.

Index

Average index

Base index

Price adjustment for


From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

8 = (5+6+7)/3

10

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

50

169,122.80

21,585.75

0.00

21,585.75

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

169,122.80

0.00

0.00

0.00

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

169,122.80

0.00

0.00

0.00

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

20

169,122.80

7,206.79

0.00

7,206.79

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

20

169,122.80

3,107.63

0.00

3,107.63

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

169,122.80

0.00

0.00

0.00

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

169,122.80

0.00

0.00

0.00

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

10

169,122.80

1,705.34

0.00

1,705.34

33,605.51

0.00

33,605.51

Section 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.2

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

25

0.00

0.00

21,585.75

21,585.75

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

30

0.00

0.00

0.00

0.00

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

20

0.00

0.00

0.00

0.00

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

15

0.00

0.00

7,206.79

7,206.79

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

0.00

0.00

3,107.63

3,107.63

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

0.00

0.00

0.00

0.00

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

0.00

0.00

0.00

0.00

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

0.00

0.00

1,705.34

1,705.34

0.00

33,605.51

33,605.51

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.3

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

30

463,382.91

35,485.93

21,585.75

57,071.68

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

10

463,382.91

5,229.65

0.00

5,229.65

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

15

463,382.91

19,776.16

0.00

19,776.16

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

25

463,382.91

24,682.52

7,206.79

31,889.31

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

463,382.91

2,128.66

3,107.63

5,236.29

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

463,382.91

0.00

0.00

0.00

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

10

463,382.91

59,728.87

0.00

59,728.87

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

463,382.91

2,336.24

1,705.34

4,041.58

149,368.03

33,605.51

182,973.54

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.4A

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 4A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

20

142,440,712.28

7,272,087.66

57,071.68

7,329,159.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

142,440,712.28

0.00

5,229.65

5,229.65

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

142,440,712.28

0.00

19,776.16

19,776.16

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

30

142,440,712.28

9,104,684.75

31,889.31

9,136,574.06

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

142,440,712.28

654,335.79

5,236.29

659,572.08

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

142,440,712.28

0.00

0.00

0.00

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

10

142,440,712.28

18,360,242.58

59,728.87

18,419,971.45

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

35

142,440,712.28

5,027,016.75

4,041.58

5,031,058.33

40,418,367.53

182,973.54

40,601,341.07

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.4B

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 4B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

30

109,574,135.76

8,391,204.05

7,329,159.34

15,720,363.39

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

15

109,574,135.76

1,854,947.77

5,229.65

1,860,177.42

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

20

109,574,135.76

6,235,177.28

19,776.16

6,254,953.44

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

109,574,135.76

1,167,313.69

9,136,574.06

10,303,887.75

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

109,574,135.76

503,355.24

659,572.08

1,162,927.32

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

109,574,135.76

0.00

0.00

0.00

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

10

109,574,135.76

14,123,825.14

18,419,971.45

32,543,796.59

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

15

109,574,135.76

1,657,324.17

5,031,058.33

6,688,382.50

33,933,147.34

40,601,341.07

74,534,488.41

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.5

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 5
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

10

0.00

0.00

15,720,363.39

15,720,363.39

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

0.00

0.00

1,860,177.42

1,860,177.42

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

0.00

0.00

6,254,953.44

6,254,953.44

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

10

0.00

0.00

10,303,887.75

10,303,887.75

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

0.00

0.00

1,162,927.32

1,162,927.32

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

60

0.00

0.00

0.00

0.00

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

0.00

0.00

32,543,796.59

32,543,796.59

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

10

0.00

0.00

6,688,382.50

6,688,382.50

0.00

74,534,488.41

74,534,488.41

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.6A

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 6A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

35

0.00

0.00

15,720,363.39

15,720,363.39

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

0.00

0.00

1,860,177.42

1,860,177.42

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

10

0.00

0.00

6,254,953.44

6,254,953.44

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

40

0.00

0.00

10,303,887.75

10,303,887.75

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

0.00

0.00

1,162,927.32

1,162,927.32

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

0.00

0.00

0.00

0.00

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

0.00

0.00

32,543,796.59

32,543,796.59

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

0.00

0.00

6,688,382.50

6,688,382.50

0.00

74,534,488.41

74,534,488.41

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.6B

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 6B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

35

165,070.55

14,747.98

15,720,363.39

15,735,111.37

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

165,070.55

931.48

1,860,177.42

1,861,108.90

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

10

165,070.55

4,696.57

6,254,953.44

6,259,650.01

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

30

165,070.55

10,551.16

10,303,887.75

10,314,438.91

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

165,070.55

758.29

1,162,927.32

1,163,685.61

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

10

165,070.55

5,299.66

0.00

5,299.66

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

165,070.55

0.00

32,543,796.59

32,543,796.59

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

165,070.55

832.24

6,688,382.50

6,689,214.74

37,817.38

74,534,488.41

74,572,305.79

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.7 Part - 1

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 7 Part - 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

40

0.00

0.00

15,735,111.37

15,735,111.37

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

0.00

0.00

1,861,108.90

1,861,108.90

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

0.00

0.00

6,259,650.01

6,259,650.01

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

10

0.00

0.00

10,314,438.91

10,314,438.91

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

10

0.00

0.00

1,163,685.61

1,163,685.61

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

0.00

0.00

5,299.66

5,299.66

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

0.00

0.00

32,543,796.59

32,543,796.59

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

40

0.00

0.00

6,689,214.74

6,689,214.74

0.00

74,572,305.79

74,572,305.79

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.7 Part - 2

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 7 Part - 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

40

0.00

0.00

15,735,111.37

15,735,111.37

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

0.00

0.00

1,861,108.90

1,861,108.90

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

0.00

0.00

6,259,650.01

6,259,650.01

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

10

0.00

0.00

10,314,438.91

10,314,438.91

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

10

0.00

0.00

1,163,685.61

1,163,685.61

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

0.00

0.00

5,299.66

5,299.66

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

0.00

0.00

32,543,796.59

32,543,796.59

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

40

0.00

0.00

6,689,214.74

6,689,214.74

0.00

74,572,305.79

74,572,305.79

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from April-2010 to June-2010 for Section No.7 Part - 3

Period
Sr. No.

Index

Average index

Base index

Price adjustment for

Section 7 Part - 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Apr-10

Mar-10

Jun-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.04.2010

30.06.2010

167.00

169.00

171.00

169.00

131.00

40

0.00

0.00

15,735,111.37

15,735,111.37

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.04.2010

30.06.2010

232.40

223.20

216.60

224.07

198.60

0.00

0.00

1,861,108.90

1,861,108.90

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.04.2010

30.06.2010

343.40

344.60

343.80

343.93

259.90

0.00

0.00

6,259,650.01

6,259,650.01

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.04.2010

30.06.2010

257.50

260.40

259.80

259.23

208.70

10

0.00

0.00

10,314,438.91

10,314,438.91

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.04.2010

30.06.2010

39.88

39.88

39.88

39.88

36.11

10

0.00

0.00

1,163,685.61

1,163,685.61

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.04.2010

30.06.2010

362.50

362.50

362.50

362.50

265.60

0.00

0.00

5,299.66

5,299.66

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.04.2010

30.06.2010

7.83

7.83

7.41

7.69

3.12

0.00

0.00

32,543,796.59

32,543,796.59

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.04.2010

30.06.2010

217.90

219.70

218.10

218.57

196.10

40

0.00

0.00

6,689,214.74

6,689,214.74

0.00

74,572,305.79

74,572,305.79

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
STATEMENT SHOWING THE SECTIONWISE AMOUNT IN Rs (RI & RF) FOR THE PERIOD FROM JULY -2010 TO AUGUST-2010

Sl.No.

IPC No.

Period

1
4

4A

4B

6A

6B

7 Part - 1

7 Part - 2

7 Part - 3

Total

IPC No.31

July-2010

0.00

0.00

9,688.00

53,949,310.00

35,551,605.00

0.00

0.00

0.00

0.00

0.00

0.00

89,510,603.00

IPC No.32

August-2010

0.00

323,630.00

66,567.00

57,227,472.95

7,717,405.00

0.00

0.00

0.00

0.00

0.00

0.00

65,335,074.95
154,845,677.95

10

11

12

13

15

14

Sub-total-A

0.00

323,630.00

76,255.00

111,176,782.95

43,269,010.00

0.00

0.00

0.00

0.00

0.00

0.00

Less rebate @ 4.8% of sub-total-A

0.00

15,534.24

3,660.24

5,336,485.58

2,076,912.48

0.00

0.00

0.00

0.00

0.00

0.00

7,432,592.54

Sub-total-B

0.00

308,095.76

72,594.76

105,840,297.37

41,192,097.52

0.00

0.00

0.00

0.00

0.00

0.00

147,413,085.41

Less rebate @ 5% of sub-total-B

0.00

15,404.79

3,629.74

5,292,014.87

2,059,604.88

0.00

0.00

0.00

0.00

0.00

0.00

7,370,654.27

Sub-total-C (i.e 'R' value)

0.00

292,690.97

68,965.02

100,548,282.50

39,132,492.64

0.00

0.00

0.00

0.00

0.00

0.00

140,042,431.14

R.F = 10% of 'R' value

10,054,828.25

R.I = 90% of 'R' value

90,493,454.25

Note: RF @ 10% of 'R' value is applicable for Section 4A of BOQ as stated in Schedule - A of the Contract
Note: (1) The calculation of escalation on foreign currency is not included. This will be considered separately

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.1

Period
Sr. No.

Index

Average index

Base index

Section 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

50

0.00

0.00

62,908,260.77

62,908,260.77

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

0.00

0.00

4,616,033.17

4,616,033.17

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

0.00

0.00

12,438,253.15

12,438,253.15

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

20

0.00

0.00

48,216,119.12

48,216,119.12

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

20

0.00

0.00

1,210,188.02

1,210,188.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

0.00

0.00

180,492,856.42

180,492,856.42

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

10

0.00

0.00

31,513,010.24

31,513,010.24

0.00

341,439,107.31

341,439,107.31

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.2

Period
Sr. No.

Index

Average index

Base index

Section 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

25

292,690.97

21,627.85

62,908,260.77

62,929,888.62

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

30

292,690.97

3,657.31

4,616,033.17

4,619,690.48

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

20

292,690.97

16,480.79

12,438,253.15

12,454,733.94

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

15

292,690.97

10,191.03

48,216,119.12

48,226,310.15

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

292,690.97

2,093.50

1,210,188.02

1,212,281.52

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

292,690.97

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

292,690.97

11,417.20

180,492,856.42

180,504,273.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

292,690.97

685.62

31,513,010.24

31,513,695.86

66,153.30

341,439,107.31

341,505,260.61

Total

100

0.23

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No..3

Period
Sr. No.

Index

Average index

Base index

Section 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi
11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

10

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

30

68,965.02

6,115.25

62,908,260.77

62,914,376.02

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

10

68,965.02

287.25

4,616,033.17

4,616,320.42

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

15

68,965.02

2,912.45

12,438,253.15

12,441,165.60

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

25

68,965.02

4,002.09

48,216,119.12

48,220,121.21

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

68,965.02

493.28

1,210,188.02

1,210,681.30

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

68,965.02

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

10

68,965.02

8,967.22

180,492,856.42

180,501,823.64

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

68,965.02

403.87

31,513,010.24

31,513,414.11

23,181.41

341,439,107.31

341,462,288.72

Total

100

0.3361

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.4A

Period
Sr. No.

Index

Average index

Base index

Section 4A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

20

90,493,454.25

5,349,475.65

62,914,376.02

68,263,851.67

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

90,493,454.25

0.00

4,616,320.42

4,616,320.42

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

90,493,454.25

0.00

12,441,165.60

12,441,165.60

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

30

90,493,454.25

6,301,674.51

48,220,121.21

54,521,795.72

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

90,493,454.25

647,262.51

1,210,681.30

1,857,943.81

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

90,493,454.25

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

10

90,493,454.25

11,766,469.40

180,501,823.64

192,268,293.04

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

35

90,493,454.25

3,709,631.72

31,513,414.11

35,223,045.83

27,774,513.79

341,462,288.72

369,236,802.51

Total

100

0.306922904

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.4B

Period
Sr. No.

Index

Average index

Base index

Section 4B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

30

39,132,492.64

3,469,946.83

68,263,851.67

71,733,798.50

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

15

39,132,492.64

244,489.41

4,616,320.42

4,860,809.83

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

20

39,132,492.64

2,203,464.99

12,441,165.60

14,644,630.59

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

39,132,492.64

454,176.92

54,521,795.72

54,975,972.64

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

39,132,492.64

279,898.65

1,857,943.81

2,137,842.46

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

39,132,492.64

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

10

39,132,492.64

5,088,227.44

192,268,293.04

197,356,520.48

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

15

39,132,492.64

687,502.62

35,223,045.83

35,910,548.45

12,427,706.86

369,236,802.51

381,664,509.37

Total

100

0.317580252

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.5

Period
Sr. No.

Index

Average index

Base index

Section 5
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

10

0.00

0.00

71,733,798.50

71,733,798.50

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

0.00

0.00

4,860,809.83

4,860,809.83

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

0.00

0.00

14,644,630.59

14,644,630.59

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

10

0.00

0.00

54,975,972.64

54,975,972.64

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

0.00

0.00

2,137,842.46

2,137,842.46

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

0.00

0.00

197,356,520.48

197,356,520.48

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

10

0.00

0.00

35,910,548.45

35,910,548.45

0.00

381,664,509.37

381,664,509.37

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.6A

Period
Sr. No.

Index

Average index

Base index

Section 6A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

35

0.00

0.00

71,733,798.50

71,733,798.50

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

0.00

0.00

4,860,809.83

4,860,809.83

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

10

0.00

0.00

14,644,630.59

14,644,630.59

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

40

0.00

0.00

54,975,972.64

54,975,972.64

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

0.00

0.00

2,137,842.46

2,137,842.46

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

0.00

0.00

197,356,520.48

197,356,520.48

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

0.00

0.00

35,910,548.45

35,910,548.45

0.00

381,664,509.37

381,664,509.37

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.6B

Period
Sr. No.

Index

Average index

Base index

Section 6B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

35

0.00

0.00

71,733,798.50

71,733,798.50

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

0.00

0.00

4,860,809.83

4,860,809.83

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

10

0.00

0.00

14,644,630.59

14,644,630.59

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

30

0.00

0.00

54,975,972.64

54,975,972.64

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

0.00

0.00

2,137,842.46

2,137,842.46

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

10

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

0.00

0.00

197,356,520.48

197,356,520.48

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

0.00

0.00

35,910,548.45

35,910,548.45

0.00

381,664,509.37

381,664,509.37

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.No.7 Part - 1

Period
Sr. No.

Index

Average index

Base index

Section 7 Part - 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

40

0.00

0.00

71,733,798.50

71,733,798.50

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

0.00

0.00

4,860,809.83

4,860,809.83

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

0.00

0.00

14,644,630.59

14,644,630.59

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

10

0.00

0.00

54,975,972.64

54,975,972.64

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

10

0.00

0.00

2,137,842.46

2,137,842.46

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

0.00

0.00

197,356,520.48

197,356,520.48

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

40

0.00

0.00

35,910,548.45

35,910,548.45

0.00

381,664,509.37

381,664,509.37

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No.7 Part - 2

Period
Sr. No.

Index

Average index

Base index

Section 7 Part - 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

40

0.00

0.00

71,733,798.50

71,733,798.50

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

0.00

0.00

4,860,809.83

4,860,809.83

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

0.00

0.00

14,644,630.59

14,644,630.59

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

10

0.00

0.00

54,975,972.64

54,975,972.64

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

10

0.00

0.00

2,137,842.46

2,137,842.46

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

0.00

0.00

197,356,520.48

197,356,520.48

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

40

0.00

0.00

35,910,548.45

35,910,548.45

0.00

381,664,509.37

381,664,509.37

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from July -2010 to Aug-2010 for Section No..7 Part - 3

Period
Sr. No.

Index

Average index

Base index

Section 7 Part - 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Price adjustment for

From

To

July -10

Aug-10

(li)

(lo)

Pi

RI

Vi

10

11

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

7 = (5+6)/2

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.07.2010

30.08.2010

175.00

175.00

175.00

131.00

40

0.00

0.00

71,733,798.50

71,733,798.50

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.07.2010

30.08.2010

211.10

204.90

208.00

198.60

0.00

0.00

4,860,809.83

4,860,809.83

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.07.2010

30.08.2010

343.30

342.80

343.05

259.90

0.00

0.00

14,644,630.59

14,644,630.59

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.07.2010

30.08.2010

263.30

264.20

263.75

208.70

10

0.00

0.00

54,975,972.64

54,975,972.64

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.07.2010

30.08.2010

41.98

41.98

41.98

36.11

10

0.00

0.00

2,137,842.46

2,137,842.46

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.07.2010

30.08.2010

362.50

362.50

362.50

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.07.2010

30.08.2010

7.62

7.83

7.73

3.12

0.00

0.00

197,356,520.48

197,356,520.48

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.07.2010

30.08.2010

222.00

222.40

222.20

196.10

40

0.00

0.00

35,910,548.45

35,910,548.45

0.00

381,664,509.37

381,664,509.37

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
STATEMENT SHOWING THE SECTIONWISE AMOUNT IN Rs (RI & RF) FOR THE PERIOD SEPTEMBER 2010

Sl.No.

IPC No.

Period

4A

4B

6A

6B

7 Part - 1

7 Part - 2

7 Part - 3

10

11

12

13

14

IPC No.33

September-2010

Total
15

0.00

0.00

0.00

42,067,284.00

584,541.00

0.00

0.00

0.00

0.00

0.00

0.00

42,651,825.00

42,067,284.00

584,541.00

0.00

0.00

0.00

0.00

0.00

0.00

42,651,825.00

Sub-total-A

0.00

0.00

0.00

Less rebate @ 4.8% of sub-total-A

0.00

0.00

0.00

2,019,229.63

28,057.97

0.00

0.00

0.00

0.00

0.00

0.00

2,047,287.60

Sub-total-B

0.00

0.00

0.00

40,048,054.37

556,483.03

0.00

0.00

0.00

0.00

0.00

0.00

40,604,537.40

Less rebate @ 5% of sub-total-B

0.00

0.00

0.00

2,002,402.72

27,824.15

0.00

0.00

0.00

0.00

0.00

0.00

2,030,226.87

Sub-total-C (i.e 'R' value)

0.00

0.00

0.00

38,045,651.65

528,658.88

0.00

0.00

0.00

0.00

0.00

0.00

38,574,310.53

R.F = 10% of 'R' value

3,804,565.16

R.I = 90% of 'R' value

34,241,086.48

Note: RF @ 10% of 'R' value is applicable for Section 4A of BOQ as stated in Schedule - A of the Contract
Note: (1) The calculation of escalation on foreign currency is not included. This will be considered separately

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period september -10 for Section No.1

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

50

0.00

0.00

71,755,426.35

71,755,426.35

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

0.00

0.00

4,864,467.13

4,864,467.13

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

0.00

0.00

14,661,111.38

14,661,111.38

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

20

0.00

0.00

54,986,163.17

54,986,163.17

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

20

0.00

0.00

2,139,935.96

2,139,935.96

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

0.00

0.00

197,367,937.68

197,367,937.68

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

10

0.00

0.00

35,911,234.07

35,911,234.07

0.00

381,730,662.16

381,730,662.16

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period september -10 for Section No.2

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

25

0.00

0.00

71,755,426.35

71,755,426.35

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

30

0.00

0.00

4,864,467.13

4,864,467.13

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

20

0.00

0.00

14,661,111.38

14,661,111.38

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

15

0.00

0.00

54,986,163.17

54,986,163.17

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

0.00

0.00

2,139,935.96

2,139,935.96

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

0.00

0.00

197,367,937.68

197,367,937.68

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

0.00

0.00

35,911,234.07

35,911,234.07

0.00

381,730,662.16

381,730,662.16

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the periodseptember -10for Section No..3

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

30

0.00

0.00

71,755,426.35

71,755,426.35

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

10

0.00

0.00

4,864,467.13

4,864,467.13

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

15

0.00

0.00

14,661,111.38

14,661,111.38

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

25

0.00

0.00

54,986,163.17

54,986,163.17

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

0.00

0.00

2,139,935.96

2,139,935.96

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

10

0.00

0.00

197,367,937.68

197,367,937.68

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

0.00

0.00

35,911,234.07

35,911,234.07

0.00

381,730,662.16

381,730,662.16

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period september -10 for Section No.4A

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 4A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

20

34,241,086.48

2,162,154.71

71,755,426.35

73,917,581.06

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

34,241,086.48

0.00

4,864,467.13

4,864,467.13

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

34,241,086.48

0.00

14,661,111.38

14,661,111.38

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

30

34,241,086.48

-2,910,705.64

54,986,163.17

52,075,457.53

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

34,241,086.48

248,250.25

2,139,935.96

2,388,186.21

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

34,241,086.48

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

10

34,241,086.48

4,548,796.64

197,367,937.68

201,916,734.32

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

35

34,241,086.48

-3,458,052.90

35,911,234.07

32,453,181.17

590,443.06

381,730,662.16

382,321,105.22

Total

100

0.017243701

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the periodseptember -10 for Section No.4B

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 4B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

30

528,658.88

50,073.28

73,917,581.06

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

15

528,658.88

-16,971.39

4,864,467.13

4,847,495.74

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

20

528,658.88

-44,105.49

14,661,111.38

14,617,005.89

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

528,658.88

-7,489.88

52,075,457.53

52,067,967.65

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

528,658.88

3,832.81

2,388,186.21

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

528,658.88

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

10

528,658.88

70,230.30

201,916,734.32

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

15

528,658.88

-22,881.41

32,453,181.17

32,430,299.76

32,688.22

382,321,105.22

382,353,793.44

Total

100

0.061832348

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period september -10 for Section No.5

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 5
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

10

0.00

0.00

73,967,654.34

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

0.00

0.00

4,847,495.74

4,847,495.74

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

0.00

0.00

14,617,005.89

14,617,005.89

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

10

0.00

0.00

52,067,967.65

52,067,967.65

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

0.00

0.00

2,392,019.02

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

0.00

0.00

201,986,964.62

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

10

0.00

0.00

32,430,299.76

32,430,299.76

0.00

382,353,793.44

382,353,793.44

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period september -10 for Section No.6A

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 6A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

35

0.00

0.00

73,967,654.34

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

0.00

0.00

4,847,495.74

4,847,495.74

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

10

0.00

0.00

14,617,005.89

14,617,005.89

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

40

0.00

0.00

52,067,967.65

52,067,967.65

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

0.00

0.00

2,392,019.02

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

0.00

0.00

201,986,964.62

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

0.00

0.00

32,430,299.76

32,430,299.76

0.00

382,353,793.44

382,353,793.44

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period september -10 for Section No.6B

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 6B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

35

0.00

0.00

73,967,654.34

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

0.00

0.00

4,847,495.74

4,847,495.74

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

10

0.00

0.00

14,617,005.89

14,617,005.89

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

30

0.00

0.00

52,067,967.65

52,067,967.65

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

0.00

0.00

2,392,019.02

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

10

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

0.00

0.00

201,986,964.62

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

0.00

0.00

32,430,299.76

32,430,299.76

0.00

382,353,793.44

382,353,793.44

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the periodseptember -10 for Section No.No.7 Part - 1

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

40

0.00

0.00

73,967,654.34

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

0.00

0.00

4,847,495.74

4,847,495.74

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

0.00

0.00

14,617,005.89

14,617,005.89

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

10

0.00

0.00

52,067,967.65

52,067,967.65

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

10

0.00

0.00

2,392,019.02

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

0.00

0.00

201,986,964.62

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

40

0.00

0.00

32,430,299.76

32,430,299.76

0.00

382,353,793.44

382,353,793.44

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period september -10 for Section No.7 Part - 2

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

40

0.00

0.00

73,967,654.34

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

0.00

0.00

4,847,495.74

4,847,495.74

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

0.00

0.00

14,617,005.89

14,617,005.89

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

10

0.00

0.00

52,067,967.65

52,067,967.65

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

10

0.00

0.00

2,392,019.02

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

0.00

0.00

201,986,964.62

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

40

0.00

0.00

32,430,299.76

32,430,299.76

0.00

382,353,793.44

382,353,793.44

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period september -10 for Section No..7 Part - 3

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

Previous Amount
in Rs

Total amount
in Rs

12

13 = (11+12)

From

To

Sep -10

(li)

(lo)

Pi

RI

Vi

7=5

10

11

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.09.2010

01.09.2010

178.00

178.00

131.00

40

0.00

0.00

73,967,654.34

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.09.2010

01.09.2010

150.30

150.30

198.60

0.00

0.00

4,847,495.74

4,847,495.74

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.09.2010

01.09.2010

136.70

136.70

259.90

0.00

0.00

14,617,005.89

14,617,005.89

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.09.2010

01.09.2010

141.50

141.50

208.70

10

0.00

0.00

52,067,967.65

52,067,967.65

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.09.2010

01.09.2010

42.06

42.06

36.11

10

0.00

0.00

2,392,019.02

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.09.2010

01.09.2010

138.10

138.10

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.09.2010

01.09.2010

7.83

7.83

3.12

0.00

0.00

201,986,964.62

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.09.2010

01.09.2010

131.80

131.80

196.10

40

0.00

0.00

32,430,299.76

32,430,299.76

0.00

382,353,793.44

382,353,793.44

Total

100

#DIV/0!

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
STATEMENT SHOWING THE SECTIONWISE AMOUNT IN Rs (RI & RF) FOR THE PERIOD FROM OCTOBER-2010 TO DECEMBER -2010

Sl.No.

IPC No.

Period

4A

4B

6A

6B

7 Part - 1

7 Part - 2

7 Part - 3

Total

10

11

12

13

14

15

IPC No.34

October-2010

0.00

0.00

288,390.00

57,248,425.00

9,731,255.00

0.00

0.00

0.00

0.00

0.00

0.00

67,268,070.00

IPC No.35

November-2010

0.00

0.00

0.00

58,187,797.35

10,092,333.00

1,171,490.50

202,208.00

0.00

0.00

0.00

0.00

69,653,828.85

IPC No.36

December-2010

0.00

0.00

245,100.00

11,086,104.00

16,822,752.00

9,602,528.00

350,370.00

0.00

0.00

0.00

0.00

38,106,854.00
175,028,752.85

Sub-total-A

0.00

0.00

533,490.00

126,522,326.35

Less rebate @ 4.8% of sub-total-A

0.00

0.00

25,607.52

6,073,071.66

Sub-total-B

0.00

0.00

507,882.48

120,449,254.69

Less rebate @ 5% of sub-total-B

0.00

0.00

25,394.12

6,022,462.73

1,744,365.78

Sub-total-C (i.e 'R' value)

0.00

0.00

482,488.36

114,426,791.95

33,142,949.90

R.F = 10% of 'R' value

11,442,679.20

10

R.I = 90% of 'R' value

102,984,112.76

Note: RF @ 10% of 'R' value is applicable for Section 4A of BOQ as stated in Schedule - A of the Contract
Note: (1) The calculation of escalation on foreign currency is not included. This will be considered separately

36,646,340.00 10,774,018.50

552,578.00

0.00

0.00

0.00

0.00

517,152.89

26,523.74

0.00

0.00

0.00

0.00

8,401,380.14

34,887,315.68 10,256,865.61

526,054.26

0.00

0.00

0.00

0.00

166,627,372.71

512,843.28

26,302.71

0.00

0.00

0.00

0.00

8,331,368.64

9,744,022.33

499,751.54

0.00

0.00

0.00

0.00

158,296,004.08

1,759,024.32

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period fromOct-2010 to Dec-2010 for Section No.1

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

50

0.00

0.00

73,967,654.34

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

0.00

0.00

4,879,473.01

4,879,473.01

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

0.00

0.00

14,685,510.72

14,685,510.72

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

20

0.00

0.00

57,342,681.11

57,342,681.11

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

20

0.00

0.00

2,392,019.02

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

0.00

0.00

201,986,964.62

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

10

0.00

0.00

37,776,853.53

37,776,853.53

0.00

393,075,542.77

393,075,542.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Oct-2010 to Dec-2010 for Section No.2

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

25

0.00

0.00

73,967,654.34

73,967,654.34

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

30

0.00

0.00

4,879,473.01

4,879,473.01

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

20

0.00

0.00

14,685,510.72

14,685,510.72

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

15

0.00

0.00

57,342,681.11

57,342,681.11

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

0.00

0.00

2,392,019.02

2,392,019.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

0.00

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

0.00

0.00

201,986,964.62

201,986,964.62

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

0.00

0.00

37,776,853.53

37,776,853.53

0.00

393,075,542.77

393,075,542.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period fromOct-2010 to Dec-2010 for Section No.3

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

30

482,488.36

49,910.36

73,967,654.34

74,017,564.70

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

10

482,488.36

-10,561.30

4,879,473.01

4,868,911.71

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

15

482,488.36

-29,986.75

14,685,510.72

14,655,523.97

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

25

482,488.36

-32,790.25

57,342,681.11

57,309,890.86

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

482,488.36

3,498.07

2,392,019.02

2,395,517.09

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

482,488.36

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

10

482,488.36

64,368.90

201,986,964.62

202,051,333.52

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

482,488.36

-6,961.02

37,776,853.53

37,769,892.51

37,478.01

393,075,542.77

393,113,020.78

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Oct-2010 to Dec-2010 for Section No.4A

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 4A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

20

102,984,112.76

7,102,035.98

74,017,564.70

81,119,600.68

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

102,984,112.76

0.00

4,868,911.71

4,868,911.71

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

102,984,112.76

0.00

14,655,523.97

14,655,523.97

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

30

102,984,112.76

-8,398,648.00

57,309,890.86

48,911,242.86

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

102,984,112.76

746,641.95

2,395,517.09

3,142,159.04

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

102,984,112.76

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

10

102,984,112.76

13,739,136.89

202,051,333.52

215,790,470.41

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

35

102,984,112.76

-10,400,502.61

37,769,892.51

27,369,389.90

2,788,664.21

393,113,020.78

395,901,684.99

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period fromOct-2010 to Dec-2010 for Section No.4B

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 4B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

30

33,142,949.90

3,428,428.18

81,119,600.68

84,548,028.86

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

15

33,142,949.90

-1,088,210.21

4,868,911.71

3,780,701.50

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

20

33,142,949.90

-2,746,455.13

14,655,523.97

11,909,068.84

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

33,142,949.90

-450,483.68

48,911,242.86

48,460,759.18

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

33,142,949.90

240,288.68

3,142,159.04

3,382,447.72

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

33,142,949.90

0.00

44,386.42

44,386.42

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

10

33,142,949.90

4,421,609.44

215,790,470.41

220,212,079.85

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

15

33,142,949.90

-1,434,493.12

27,369,389.90

25,934,896.78

2,370,684.16

395,901,684.99

398,272,369.15

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Oct-2010 to Dec-2010 for Section No.5

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 5
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

10

9,744,022.33

335,985.79

84,548,028.86

84,884,014.65

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

9,744,022.33

-106,644.55

3,780,701.50

3,674,056.95

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

9,744,022.33

0.00

11,909,068.84

11,909,068.84

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

10

9,744,022.33

-264,884.27

48,460,759.18

48,195,874.91

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

9,744,022.33

42,386.90

3,382,447.72

3,424,834.62

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

60

9,744,022.33

-2,457,553.96

44,386.42

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

9,744,022.33

259,990.50

220,212,079.85

220,472,070.35

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

10

9,744,022.33

-281,160.51

25,934,896.78

25,653,736.27

-2,471,880.10

398,272,369.15

395,800,489.05

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Oct-2010 to Dec-2010 for Section No.6A

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 6A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

35

499,751.54

60,312.15

84,884,014.65

84,944,326.80

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

499,751.54

-5,469.59

3,674,056.95

3,668,587.36

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

10

499,751.54

-20,706.44

11,909,068.84

11,888,362.40

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

40

499,751.54

-54,341.55

48,195,874.91

48,141,533.36

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

499,751.54

3,623.23

3,424,834.62

3,428,457.85

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

499,751.54

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

499,751.54

0.00

220,472,070.35

220,472,070.35

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

499,751.54

-7,210.08

25,653,736.27

25,646,526.19

-23,792.28

395,800,489.05

395,776,696.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Oct-2010 to Dec-2010 for Section No.6B

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 6B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

35

0.00

0.00

84,944,326.80

84,944,326.80

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

0.00

0.00

3,668,587.36

3,668,587.36

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

10

0.00

0.00

11,888,362.40

11,888,362.40

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

30

0.00

0.00

48,141,533.36

48,141,533.36

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

0.00

0.00

3,428,457.85

3,428,457.85

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

10

0.00

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

0.00

0.00

220,472,070.35

220,472,070.35

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

0.00

0.00

25,646,526.19

25,646,526.19

0.00

395,776,696.77

395,776,696.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Oct-2010 to Dec-2010 for Section No.7 Part - 1

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

40

0.00

0.00

84,944,326.80

84,944,326.80

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

0.00

0.00

3,668,587.36

3,668,587.36

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

0.00

0.00

11,888,362.40

11,888,362.40

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

10

0.00

0.00

48,141,533.36

48,141,533.36

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

10

0.00

0.00

3,428,457.85

3,428,457.85

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

0.00

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

0.00

0.00

220,472,070.35

220,472,070.35

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

40

0.00

0.00

25,646,526.19

25,646,526.19

0.00

395,776,696.77

395,776,696.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Oct-2010 to Dec-2010 for Section No.7 Part - 2

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

40

0.00

0.00

84,944,326.80

84,944,326.80

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

0.00

0.00

3,668,587.36

3,668,587.36

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

0.00

0.00

11,888,362.40

11,888,362.40

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

10

0.00

0.00

48,141,533.36

48,141,533.36

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

10

0.00

0.00

3,428,457.85

3,428,457.85

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

0.00

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

0.00

0.00

220,472,070.35

220,472,070.35

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

40

0.00

0.00

25,646,526.19

25,646,526.19

0.00

395,776,696.77

395,776,696.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Oct-2010 to Dec-2010 for Section No.7 Part - 3

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Oct-10

Nov-10

Dec-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.10.2010

30.12.2010

181.00

182.00

184.00

182.33

131.00

40

0.00

0.00

84,944,326.80

84,944,326.80

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.10.2010

30.12.2010

151.50

148.30

147.80

149.20

198.60

0.00

0.00

3,668,587.36

3,668,587.36

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.10.2010

30.12.2010

137.50

137.40

137.70

137.53

259.90

0.00

0.00

11,888,362.40

11,888,362.40

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.10.2010

30.12.2010

142.90

143.80

146.00

144.23

208.70

10

0.00

0.00

48,141,533.36

48,141,533.36

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.10.2010

30.12.2010

42.06

42.06

42.06

42.06

36.11

10

0.00

0.00

3,428,457.85

3,428,457.85

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.10.2010

30.12.2010

138.60

138.80

138.80

138.73

265.60

0.00

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.10.2010

30.12.2010

7.74

7.74

8.06

7.85

3.12

0.00

0.00

220,472,070.35

220,472,070.35

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.10.2010

30.12.2010

131.80

131.80

131.80

131.80

196.10

40

0.00

0.00

25,646,526.19

25,646,526.19

0.00

395,776,696.77

395,776,696.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
STATEMENT SHOWING THE SECTIONWISE AMOUNT IN Rs (RI & RF) FOR THE PERIOD FROM JANUARY -2011 TO MARCH -2011

Sl.No.

IPC No.

Period

4A

4B

6A

6B

7 Part - 1

7 Part - 2

7 Part - 3

Total

10

11

12

13

14

15

IPC No.37

January-2011

0.00

0.00

600,575.00

909,490.00

20,818,185.00

3,810,439.00

537,290.00

0.00

12,091,568.00

0.00

0.00

38,767,547.00

IPC No.38

February-2011

0.00

0.00

4,869,675.00

17,895,076.00

18,722,220.50

11,250,626.50

490,203.00

0.00

10,272,300.00

0.00

0.00

63,500,101.00

IPC No.39

March-2011
(01.03.2011 to

0.00

0.00

2,895,841.00

6,632,216.00

18,389,586.50

2,271,968.50

417,830.00

0.00

0.00

0.00

0.00

30,607,442.00
132,875,090.00

Sub-total-A

0.00

0.00

8,366,091.00

25,436,782.00

57,929,992.00

17,333,034.00

1,445,323.00

0.00

22,363,868.00

0.00

0.00

Less rebate @ 4.8% of sub-total-A

0.00

0.00

401,572.37

1,220,965.54

2,780,639.62

831,985.63

69,375.50

0.00

1,073,465.66

0.00

0.00

6,378,004.32

Sub-total-B

0.00

0.00

7,964,518.63

24,215,816.46

55,149,352.38

16,501,048.37

1,375,947.50

0.00

21,290,402.34

0.00

0.00

126,497,085.68

Less rebate @ 5% of sub-total-B

0.00

0.00

398,225.93

1,210,790.82

2,757,467.62

825,052.42

68,797.37

0.00

1,064,520.12

0.00

0.00

6,324,854.28

Sub-total-C (i.e 'R' value)

0.00

0.00

7,566,292.70

23,005,025.64

52,391,884.76

15,675,995.95

1,307,150.12

0.00

20,225,882.22

0.00

0.00

120,172,231.40

R.F = 10% of 'R' value

2,300,502.56

10

R.I = 90% of 'R' value

20,704,523.08

Note: RF @ 10% of 'R' value is applicable for Section 4A of BOQ as stated in Schedule - A of the Contract
Note: (1) The calculation of escalation on foreign currency is not included. This will be considered separately

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.1

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

50

0.00

0.00

84,944,326.80

84,944,326.80

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

0.00

0.00

3,668,587.36

3,668,587.36

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

0.00

0.00

11,888,362.40

11,888,362.40

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

20

0.00

0.00

48,141,533.36

48,141,533.36

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

20

0.00

0.00

3,428,457.85

3,428,457.85

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

0.00

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

0.00

0.00

220,472,070.35

220,472,070.35

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

10

0.00

0.00

25,646,526.19

25,646,526.19

0.00

395,776,696.77

395,776,696.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.2

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

25

0.00

0.00

84,944,326.80

84,944,326.80

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

30

0.00

0.00

3,668,587.36

3,668,587.36

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

20

0.00

0.00

11,888,362.40

11,888,362.40

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

15

0.00

0.00

48,141,533.36

48,141,533.36

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

0.00

0.00

3,428,457.85

3,428,457.85

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

0.00

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

0.00

0.00

220,472,070.35

220,472,070.35

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

0.00

0.00

25,646,526.19

25,646,526.19

0.00

395,776,696.77

395,776,696.77

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.3

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

30

7,566,292.70

813,181.24

84,944,326.80

85,757,508.04

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

10

7,566,292.70

-159,686.11

3,668,587.36

3,508,901.25

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

15

7,566,292.70

-431,165.15

11,888,362.40

11,457,197.25

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

25

7,566,292.70

-482,306.75

48,141,533.36

47,659,226.61

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

7,566,292.70

54,856.15

3,428,457.85

3,483,314.00

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

7,566,292.70

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

10

7,566,292.70

635,956.60

220,472,070.35

221,108,026.95

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

7,566,292.70

-108,482.35

25,646,526.19

25,538,043.84

322,353.63

395,776,696.77

396,099,050.40

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.4A

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 4A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

20

20,704,523.08

1,483,468.01

85,757,508.04

87,240,976.05

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

20,704,523.08

0.00

3,508,901.25

3,508,901.25

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

20,704,523.08

0.00

11,457,197.25

11,457,197.25

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

30

20,704,523.08

-1,583,750.18

47,659,226.61

46,075,476.43

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

20,704,523.08

150,109.23

3,483,314.00

3,633,423.23

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

20,704,523.08

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

10

20,704,523.08

1,740,241.71

221,108,026.95

222,848,268.66

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

35

20,704,523.08

-2,077,969.71

25,538,043.84

23,460,074.13

-287,900.94

396,099,050.40

395,811,149.46

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.4B

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 4B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

30

52,391,884.76

5,630,775.82

87,240,976.05

92,871,751.87

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

15

52,391,884.76

-1,658,590.95

3,508,901.25

1,850,310.30

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

20

52,391,884.76

-3,980,735.00

11,457,197.25

7,476,462.25

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

52,391,884.76

-667,935.03

46,075,476.43

45,407,541.40

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

52,391,884.76

379,844.79

3,633,423.23

4,013,268.02

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

52,391,884.76

0.00

-2,413,167.54

-2,413,167.54

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

10

52,391,884.76

4,403,605.08

222,848,268.66

227,251,873.74

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

15

52,391,884.76

-2,253,518.97

23,460,074.13

21,206,555.16

1,853,445.74

395,811,149.46

397,664,595.20

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.5

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 5
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

10

15,675,995.95

561,588.37

92,871,751.87

93,433,340.24

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

15,675,995.95

-165,420.43

1,850,310.30

1,684,889.87

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

15,675,995.95

0.00

7,476,462.25

7,476,462.25

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

10

15,675,995.95

-399,701.09

45,407,541.40

45,007,840.31

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

15,675,995.95

68,191.23

4,013,268.02

4,081,459.25

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

60

15,675,995.95

-3,872,641.48

-2,413,167.54

-6,285,809.02

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

15,675,995.95

263,517.51

227,251,873.74

227,515,391.25

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

10

15,675,995.95

-449,511.78

21,206,555.16

20,757,043.38

-3,993,977.67

397,664,595.20

393,670,617.53

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.6A

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 6A
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

35

1,307,150.12

163,899.06

93,433,340.24

93,597,239.30

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

1,307,150.12

-13,793.66

1,684,889.87

1,671,096.21

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

10

1,307,150.12

-49,658.63

7,476,462.25

7,426,803.62

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

40

1,307,150.12

-133,317.04

45,007,840.31

44,874,523.27

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

1,307,150.12

9,476.93

4,081,459.25

4,090,936.18

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

1,307,150.12

0.00

-6,285,809.02

-6,285,809.02

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

1,307,150.12

0.00

227,515,391.25

227,515,391.25

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

1,307,150.12

-18,741.37

20,757,043.38

20,738,302.01

-42,134.71

393,670,617.53

393,628,482.82

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.6B

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 6B
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

35

0.00

0.00

93,597,239.30

93,597,239.30

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

0.00

0.00

1,671,096.21

1,671,096.21

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

10

0.00

0.00

7,426,803.62

7,426,803.62

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

30

0.00

0.00

44,874,523.27

44,874,523.27

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

0.00

0.00

4,090,936.18

4,090,936.18

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

10

0.00

0.00

-6,285,809.02

-6,285,809.02

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

0.00

0.00

227,515,391.25

227,515,391.25

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

0.00

0.00

20,738,302.01

20,738,302.01

0.00

393,628,482.82

393,628,482.82

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.7 Part - 1

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 1
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

40

20,225,882.22

2,898,347.31

93,597,239.30

96,495,586.61

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

20,225,882.22

0.00

1,671,096.21

1,671,096.21

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

20,225,882.22

0.00

7,426,803.62

7,426,803.62

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

10

20,225,882.22

-515,712.51

44,874,523.27

44,358,810.76

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

10

20,225,882.22

293,278.09

4,090,936.18

4,384,214.27

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

20,225,882.22

0.00

-6,285,809.02

-6,285,809.02

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

20,225,882.22

0.00

227,515,391.25

227,515,391.25

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

40

20,225,882.22

-2,319,922.10

20,738,302.01

18,418,379.91

355,990.79

393,628,482.82

393,984,473.61

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.7 Part - 2

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 2
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

40

0.00

0.00

96,495,586.61

96,495,586.61

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

0.00

0.00

1,671,096.21

1,671,096.21

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

0.00

0.00

7,426,803.62

7,426,803.62

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

10

0.00

0.00

44,358,810.76

44,358,810.76

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

10

0.00

0.00

4,384,214.27

4,384,214.27

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

0.00

0.00

-6,285,809.02

-6,285,809.02

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

0.00

0.00

227,515,391.25

227,515,391.25

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

40

0.00

0.00

18,418,379.91

18,418,379.91

0.00

393,984,473.61

393,984,473.61

Total

100

Construction of Tunnel from Maroshi to Ruparel College, Shafts and Allied Works
Contract No. ARFC-2
Escalation of local currency for the period from Jan-2011 to Mar-2011 for Section No.7 Part - 3

Period
Sr. No.

Price adjustment for

Index

Average index

Base index

Section 7 Part - 3
Vi = 0.88 / 100 X Pi X RI X (li - lo) / lo

From

To

Jan-11

Feb-10

Mar-10

(li)

(lo)

Pi

RI

Vi

8 = (5+6+7)/3

10

11

12

Previous Amount
in Rs

Total amount
in Rs

13

14 = (12+13)

Local labour
VL = 0.88 / 100 X PL X RI X ( Li - Lo) / Lo

01.01.2011

30.03.2011

187.00

183.00

183.00

184.33

131.00

40

0.00

0.00

96,495,586.61

96,495,586.61

Cement
VC = 0.88 / 100 X PC X RI X ( Ci - Co) / Co

01.01.2011

30.03.2011

147.90

150.90

154.10

150.97

198.60

0.00

0.00

1,671,096.21

1,671,096.21

Reinforcing steel
VS = 0.88 / 100 X PS X RI X ( Si - So) / So

01.01.2011

30.03.2011

144.10

150.10

148.90

147.70

259.90

0.00

0.00

7,426,803.62

7,426,803.62

Other local materials


VM = 0.88 / 100 X PM X RI X ( Mi - Mo) / Mo

01.01.2011

30.03.2011

148.00

148.10

148.60

148.23

208.70

10

0.00

0.00

44,358,810.76

44,358,810.76

Fuel and lubricants


VF = 0.88 / 100 X PF X RI X ( Fi - Fo) / Fo

01.01.2011

30.03.2011

42.06

42.06

42.06

42.06

36.11

10

0.00

0.00

4,384,214.27

4,384,214.27

Steel plates for pipelines


VP = 0.88 / 100 X PP X RI X ( Pi - Po) / Po

01.01.2011

30.03.2011

140.10

141.70

142.20

141.33

265.60

0.00

0.00

-6,285,809.02

-6,285,809.02

Electricity
VE = 0.88 / 100 X PE X RI X ( Ei - Eo) / Eo

01.01.2011

30.03.2011

6.24

6.34

5.71

6.10

3.12

0.00

0.00

227,515,391.25

227,515,391.25

Mechanical plant and machinery


VT = 0.88 / 100 X PT X RI X ( Ti - To) / To

01.01.2011

30.03.2011

132.60

130.40

133.60

132.20

196.10

40

0.00

0.00

18,418,379.91

18,418,379.91

0.00

393,984,473.61

393,984,473.61

Total

100

Potrebbero piacerti anche