Design & Engineer Systems (Pvt) Ltd.

Punjab Industrial Estate

Infrasuture Development Works of Bhalwal Industrial Estate Phase-II, Bhalwal.

Price Escalation / Descalation

Sr.
Description Unit IPC # 1 IPC # 2 IPC # 3 IPC # 4 IPC # 5 Total
No

1 Skilled Labour P/Day 242,816.00 275,982.44 514,488.03 121,691.86 184,117.95 1,339,096.27

1 Unskilled Labour P/Day 474,594.90 539,420.22 1,005,590.24 237,852.26 359,866.90 2,617,324.53

Cement
2 (OPC) Bag 79,073.35 248,881.96 592,846.93 140,226.09 281,342.56 1,342,370.88

Bitumen
3 (60/70) Ton 154,319.80 900,268.02 2,375,632.97 561,908.48 1,345,114.72 5,337,243.99

Steel
4 (G-60) Ton 2,476,393.76 952,032.45 2,319,018.23 548,517.39 1,056,775.18 7,352,737.01

Diesel
5 (HSD) Ltr 2,501,239.28 3,239,548.96 6,778,647.45 1,603,353.52 3,424,160.92 17,546,950.14

Total 5,928,437.09 6,156,134.06 13,586,223.84 3,213,549.60 6,651,378.23 35,535,722.81

Prepared :_______________ Checked:_______________

Approved:_______________ Verified:_______________
 Design & Engineer Systems (Pvt) Ltd.
Punjab Industrial Estate
Infrasuture Development Works of Bhalwal Industrial Estate Phase-II, Bhalwal.
Price Escalation As Per IPC # 1

Tender Date: 29-Aug-2017 Before 28 Days: 1-Aug-2017 Current Date: March-18

Before 28 days IPC 01 Work Escalation /

Sr. March, 2018
Description Unit of Tender Date Multiple Factor C Factor Done Amount Descalation Remarks
No. Price
Price (Rs) Amount (Rs)

Punjab Finance
1 Skilled Labour P/Day 625.00 675.00 0.08 0.05 60,703,999.00 242,816.00
Department

Punjab Finance
2 Unskilled Labour P/Day 550.00 593.00 0.08 0.10 60,703,999.00 474,594.90
Department

3 Cement Bag 499.00 512.00 0.03 0.05 60,703,999.00 79,073.35 Market Rate

4 Reinforcing Steel Ton 83,000.00 87,220.00 0.05 0.05 60,703,999.00 154,319.80 Market Rate

5 High Speed Diesel Ltr 77.40 98.45 0.27 0.15 60,703,999.00 2,476,393.76 PSO

6 Bitumen Ton 52,182.00 66,516.00 0.27 0.15 60,703,999.00 2,501,239.28 ARL

TOTAL 5,928,437.09

Prepared :_______________ Checked:_______________

Approved:_______________ Verified:_______________
 Design & Engineer Systems (Pvt) Ltd.
Punjab Industrial Estate
Infrasuture Development Works of Bhalwal Industrial Estate Phase-II, Bhalwal.
Price Escalation As Per IPC # 2

Tender Date: 29-Aug-2017 Before 28 Days: 1-Aug-2017 Current Date: May-18

Before 28 days IPC 02 Work Escalation /

Sr. May, 2018
Description Unit of Tender Date Multiple Factor C Factor Done Amount Descalation Remarks
No. Price
Price (Rs) Amount (Rs)

Punjab Finance
1 Skilled Labour P/Day 625.00 675.00 0.08 0.05 68,995,610.00 275,982.44
Department

Punjab Finance
2 Unskilled Labour P/Day 550.00 593.00 0.08 0.10 68,995,610.00 539,420.22
Department
Market Rate +
3 Cement Bag 499.00 535.00 0.07 0.05 68,995,610.00 248,881.96 Punjab Finance
Department
Market Rate +
4 Reinforcing Steel Ton 83,000.00 90,220.00 0.09 0.15 68,995,610.00 900,268.02 Punjab Finance
Department

5 High Speed Diesel Ltr 77.40 98.76 0.28 0.05 68,995,610.00 952,032.45 PSO

ARL + Punjab
6 Bitumen Ton 52,182.00 68,516.00 0.31 0.15 68,995,610.00 3,239,548.96
Finance Department

TOTAL 6,156,134.06

Prepared :_______________ Checked:_______________

Approved:_______________ Verified:_______________
 Design & Engineer Systems (Pvt) Ltd.
Punjab Industrial Estate
Infrasuture Development Works of Bhalwal Industrial Estate Phase-II, Bhalwal.
Price Escalation As Per IPC # 3

Tender Date: 29-Aug-2017 Before 28 Days: 1-Aug-2017 Current Date: June-18

Before 28 days Escalation /

Sr. June, 2018 Contract Amount
Description Unit of Tender Date Multiple Factor C Factor Descalation Remarks
No. Price (Rs)
Price Amount (Rs)

Punjab Finance
1 Skilled Labour P/Day 625.00 675.00 0.08 0.05 128,622,007.00 514,488.03
Department

Punjab Finance
2 Unskilled Labour P/Day 550.00 593.00 0.08 0.10 128,622,007.00 1,005,590.24
Department

Market Rate + Punjab

3 Cement Bag 499.00 545.00 0.09 0.05 128,622,007.00 592,846.93
Finance Department

Market Rate + Punjab

4 Reinforcing Steel Ton 83,000.00 93,220.00 0.12 0.15 128,622,007.00 2,375,632.97
Finance Department

5 High Speed Diesel Ltr 77.40 105.31 0.36 0.05 128,622,007.00 2,319,018.23 PSO

ARL + Punjab
6 Bitumen Ton 52,182.00 70,516.00 0.35 0.15 128,622,007.00 6,778,647.45
Finance Department

TOTAL 13,586,223.84

Prepared :_______________ Checked:_______________

Approved:_______________ Verified:_______________
 Design & Engineer Systems (Pvt) Ltd.
Punjab Industrial Estate
Infrasuture Development Works of Bhalwal Industrial Estate Phase-II, Bhalwal.
Price Escalation As Per IPC # 4

Tender Date: 29-Aug-2017 Before 28 Days: 1-Aug-2017 Current Date: June-18

Before 28 days Escalation /

Sr. June, 2018 Contract Amount
Description Unit of Tender Date Multiple Factor C Factor Descalation Remarks
No. Price (Rs)
Price Amount (Rs)

Punjab Finance
1 Skilled Labour P/Day 625.00 675.00 0.08 0.05 30,422,964 121,691.86
Department

Punjab Finance
2 Unskilled Labour P/Day 550.00 593.00 0.08 0.10 30,422,964 237,852.26
Department

Market Rate + Punjab

3 Cement Bag 499.00 545.00 0.09 0.05 30,422,964 140,226.09
Finance Department

Market Rate + Punjab

4 Reinforcing Steel Ton 83,000.00 93,220.00 0.12 0.15 30,422,964 561,908.48
Finance Department

5 High Speed Diesel Ltr 77.40 105.31 0.36 0.05 30,422,964 548,517.39 PSO

ARL + Punjab
6 Bitumen Ton 52,182.00 70,516.00 0.35 0.15 30,422,964 1,603,353.52
Finance Department

TOTAL 3,213,549.60

Prepared :_______________ Checked:_______________

Approved:_______________ Verified:_______________
 Design & Engineer Systems (Pvt) Ltd.
Punjab Industrial Estate
Infrasuture Development Works of Bhalwal Industrial Estate Phase-II, Bhalwal.
Price Escalation As Per Final Payment Certificate

Tender Date: 29-Aug-2017 Before 28 Days: 1-Aug-2017 Current Date: August-18

Before 28 days Escalation /

Sr. August, 2018 Contract Amount
Description Unit of Tender Date Multiple Factor C Factor Descalation Remarks
No. Price (Rs)
Price Amount (Rs)

Punjab Finance
1 Skilled Labour P/Day 625.00 675.00 0.08 0.05 46,029,487.30 184,117.95
Department

Punjab Finance
2 Unskilled Labour P/Day 550.00 593.00 0.08 0.10 46,029,487.30 359,866.90
Department

Market Rate + Punjab

3 Cement Bag 499.00 560.00 0.12 0.05 46,029,487.30 281,342.56
Finance Department

4 Reinforcing Steel Ton 83,000.00 99,170.00 0.19 0.15 46,029,487.30 1,345,114.72 Market Rate

5 High Speed Diesel Ltr 77.40 112.94 0.46 0.05 46,029,487.30 1,056,775.18 PSO

6 Bitumen Ton 52,182.00 78,061.00 0.50 0.15 46,029,487.30 3,424,160.92 ARL

TOTAL 6,651,378

Prepared :_______________ Checked:_______________

Approved:_______________ Verified:_______________
 Date: 03/07/2019
Design & Engineer Systems (Pvt) Ltd.
Punjab Industrial Estate
Infrasuture Development Works of Bhalwal Industrial Estate Phase-II, Bhalwal.
Price Escalation As Per Final Payment Certificate

Tender Date: 29-Aug-2017 Before 28 Days: 1-Aug-2017 Current Date: January-18

Before 28 days Escalation /

Sr. August, 2018 Contract Amount
Description Unit of Tender Date Multiple Factor C Factor Descalation Remarks
No. Price (Rs)
Price Amount (Rs)

Punjab Finance
1 Skilled Labour P/Day 625.00 675.00 0.08 0.05 334,774,067 1,339,096
Department

Punjab Finance
2 Unskilled Labour P/Day 550.00 593.00 0.08 0.10 334,774,067 2,617,325
Department

3 Cement Bag 499.00 515.00 0.03 0.05 334,774,067 536,712 Market Rate

4 Reinforcing Steel Ton 83,000.00 83,220.00 0.00 0.05 334,774,067 44,368 Market Rate

5 High Speed Diesel Ltr 77.40 89.91 0.16 0.15 334,774,067 8,116,325 PSO

6 Bitumen Ton 52,182.00 65,016.00 0.25 0.15 334,774,067 12,350,496 ARL

TOTAL AMOUNT 25,004,321

Prepared :_______________ Checked:_______________

 Date: 03/07/2019
Approved:_______________ Verified:_______________
 Infrasuture Development Works of Bhalwal Industrial Estate Phase-II, Bhalwal.

INCREASE OR DECREASE/ PRICE ADJUSTMENT

Measurement Sheet
IPC # 1
Sr.No Description Qty Units Bifurcated
Tack Coat 75780.81 Sqm 37,133
AWC 3782.11 Cum 411,872
Total Tons 449,004

Page 14 of 15
Page 15 of 15