GENERAL ABSTRACT

Name of Work : Road from Gangavaram to Peddimsettivaripalem

S.No Description As per Date Wise Amount

1 2 4

1 POL -34411.36

2 Cement 0.00

3 Bitumen -214524.58

4 Steel 0.00

Total -248935.94
Add VAT 4% -9957.44
Total -258893.37
 WORK EXECUTION DETAILS (DATE WISE)
Name of Work : Road from Gangavaram to Peddimsettivaripalem

Contractor Deduct
Date of Total
Pag Quantity Descriptio Seignor Seignorag Profit & Tender Net
SL Last Date Recordin Rate in Amount in Quantity Total
Description of Work es MB No (Finishe Unit n of age e Charges Over head Percentage Chatgeble
No of Bill g of the Rs Rs Collecte Seignorage
No d item) Material Rate Amount Charges @ @ 15.39% Amount
Item d
12.50% Less

Cu
1 24.11.08 26.02.09 C/s of Granular Sub Base 43 272A/08-09 1050.00 573.08 601734.00 Gravel 892.50 20.00 17850.00
m 34104.00 66859.33 92606.86 408163.81
Sand 451.50 36.00 16254.00
Cu
2 24.11.08 22.03.09 C/s of Granular Sub Base 65 272A/08-09 1050.00 573.08 601734.00 Gravel 892.50 20.00 17850.00
m 34104.00 66859.33 92606.86 408163.81
Sand 451.50 36.00 16254.00
Cu
3 21.11.08 23.03.09 C/s of Granular Sub Base 9 277A/08-09 174.00 573.08 99715.92 Gravel 147.90 20.00 2958.00
m 5651.52 11079.55 15346.28 67638.57
Sand 74.82 36.00 2693.52
Cu
4 21.11.08 30.03.09 WBM Gr II 13 277A/08-09 41.20 1866.22 76888.26 Metal 64.14 45.00 2886.12 2886.12 8543.14 11833.10 53625.90
m

Cu
5 24.11.08 09.04.09 WBM Gr III 16 277A/08-09 41.20 2163.97 89155.56 Metal 59.74 45.00 2688.30 2688.30 9906.17 13721.04 62840.05
m

Cu
6 24.11.08 09.04.09 WBM Gr II 87 272A/08-09 492.19 1866.22 918534.82 Metal 766.19 45.00 34478.65 34478.65 102059.42 141362.51 640634.24
m

Cu
7 24.11.08 03.05.09 WBM Gr III 30 79A/06-07 492.19 2163.97 1065084.39 Metal 713.68 45.00 32115.40 32115.40 118342.71 163916.49 750709.80
m

8 21.11.08 09.06.09 Prime coat 38 79A/06-07 6562.50 Sqm 28.13 184603.13 20511.46 28410.42 135681.24

9 21.11.08 09.06.09 Tack coat 39 79A/06-07 6562.50 Sqm 10.13 66478.13 7386.46 10230.98 48860.68

10 21.11.08 09.06.09 OGPC 20mm thick 40 79A/06-07 6562.50 Sqm 126.82 832256.25 Metal 177.19 45.00 7973.55 7973.55 92472.92 128084.24 603725.54

11 21.11.08 09.06.09 Type B Seal coat 41 79A/06-07 6562.50 Sqm 64.37 422428.13 Metal 59.06 45.00 2657.70 2657.70 46936.46 65011.69 307822.28

12 21.11.08 09.06.09 Prime coat 18 277A/08-09 549.38 Sqm 28.13 15454.06 1717.12 2378.38 11358.56

13 21.11.08 09.06.09 Tack coat 18 277A/08-09 549.38 Sqm 10.13 5565.22 618.36 856.49 4090.37

14 21.11.08 09.06.09 OGPC 20mm thick 19 277A/08-09 549.38 Sqm 126.82 69672.37 Metal 14.83 45.00 667.35 667.35 7741.37 10722.58 50541.07

15 21.11.08 09.06.09 Type B Seal coat 19 277A/08-09 549.38 Sqm 64.37 35363.59 Metal 4.94 45.00 222.30 222.30 3929.29 5442.46 25769.54
 Cu
16 21.11.08 20.07.09 C/s of Granular Shoulder 41 277A/08-09 525.00 573.08 300867.00 Gravel 446.25 20.00 8925.00
m 17052.00 33429.67 46303.43 204081.90
Sand 225.75 36.00 8127.00
Cu
17 21.11.08 24.07.09 Side Earth 63 51A/06-07 8351.1 68.87 575140.26 Earth 8351.10 20.00 167022.00 167022.00 63904.47 88514.09 255699.70
m
Road Furniture
18 21.11.08 27.07.09 RCC M15 KM Stones 42 277A/08-09 2 Nos 1380.45 2760.90 Metal 0.54 45.00 24.30
34.02 306.77 424.90 1995.21
Sand 0.27 36.00 9.72
19 21.11.08 27.07.09 HM Stones 42 277A/08-09 8 Nos 419.20 3353.60 Metal 0.88 45.00 39.60
49.68 372.62 516.12 2415.18
Sand 0.28 36.00 10.08
20 21.11.08 27.07.09 Identification Boards 42 277A/08-09 1 Nos 1735.60 1735.60 Metal 0.13 45.00 5.67
10.35 192.84 267.11 1265.30
Sand 0.13 36.00 4.68
21 21.11.08 27.07.09 Caution Boards 42 277A/08-09 1 Nos 1282.85 1282.85 Metal 0.13 45.00 5.67
10.35 142.54 197.43 932.53
Sand 0.13 36.00 4.68

5969808.04 341727.29 663312.00 918753.46 4046015.29

 PRICE ADJUSTMENT FOR POL (DATE WISE)
Name of Work : Road from Gangavaram to Peddimsettivaripalem

Avarage whole
28 Days Percentage
sale price of Percentage of Price
Date of the 28 Days prior Rate as per Prior to the of Increase
Date of POL on the POL component Adjustment
Estimate to the Date of the Estimate Last Date or Accept >5% or Net Chargeable Name of
Sl No Measurement 28days prier to of the work Value = 1.00xcol
technically Technical technically of the Decrease in Reject < 5% Amount ® the item
of Bill last date of ( shall be 15% ) 11/100x(col.10)x
sanctioned Sanction sanctioned Measurem Cost of
measurement Pf Constant col 8/100
ent POL
(FI)

1 2 4 5 6 7 8 9 10 11 12 13
1 29.10.08 01.10.08 38.25 26.02.09 30.01.09 36.08 -5.67 Eligibile 408163.81 15 -3471.43 HSD

2 29.10.08 01.10.08 38.25 22.03.09 22.02.09 36.08 -5.67 Eligibile 408163.81 15 -3471.43 HSD

9 29.10.08 01.10.08 38.25 23.03.09 24.02.09 36.08 -5.67 Eligibile 67638.57 15 -575.27 HSD

10 29.10.08 01.10.08 38.25 30.03.09 03.03.09 36.08 -5.67 Eligibile 53625.90 15 -456.09 HSD

11 29.10.08 01.10.08 38.25 09.04.09 13.03.09 36.08 -5.67 Eligibile 62840.05 15 -534.45 HSD

3 29.10.08 01.10.08 38.25 09.04.09 13.03.09 36.08 -5.67 Eligibile 640634.24 15 -5448.59 HSD

4 29.10.08 01.10.08 38.25 03.05.09 06.04.09 36.08 -5.67 Eligibile 750709.80 15 -6384.79 HSD

5 29.10.08 01.10.08 38.25 09.06.09 13.05.09 36.08 -5.67 Eligibile 135681.24 15 -1153.97 HSD

6 29.10.08 01.10.08 38.25 09.06.09 13.05.09 36.08 -5.67 Eligibile 48860.68 15 -415.56 HSD

7 29.10.08 01.10.08 38.25 09.06.09 13.05.09 36.08 -5.67 Eligibile 603725.54 15 -5134.69 HSD

8 29.10.08 01.10.08 38.25 09.06.09 13.05.09 36.08 -5.67 Eligibile 307822.28 15 -2618.03 HSD

12 29.10.08 01.10.08 38.25 09.06.09 13.05.09 36.08 -5.67 Eligibile 11358.56 15 -96.60 HSD

13 29.10.08 01.10.08 38.25 09.06.09 13.05.09 36.08 -5.67 Eligibile 4090.37 15 -34.79 HSD

14 29.10.08 01.10.08 38.25 09.06.09 13.05.09 36.08 -5.67 Eligibile 50541.07 15 -429.85 HSD

15 29.10.08 01.10.08 38.25 09.06.09 13.05.09 36.08 -5.67 Eligibile 25769.54 15 -219.17 HSD

16 29.10.08 01.10.08 38.25 20.07.09 23.06.09 36.08 -5.67 Eligibile 204081.90 15 -1735.72 HSD

17 29.10.08 01.10.08 38.25 24.07.09 27.06.09 36.08 -5.67 Eligibile 255699.70 15 -2174.73 HSD

18 29.10.08 01.10.08 38.25 27.07.09 29.06.09 36.08 -5.67 Eligibile 1995.21 15 -16.97 HSD

19 29.10.08 01.10.08 38.25 27.07.09 29.06.09 36.08 -5.67 Eligibile 2415.18 15 -20.54 HSD

20 29.10.08 01.10.08 38.25 27.07.09 29.06.09 36.08 -5.67 Eligibile 1265.30 15 -10.76 HSD

21 29.10.08 01.10.08 38.25 27.07.09 29.06.09 36.08 -5.67 Eligibile 932.53 15 -7.93 HSD
Total -34411.36
 Name of Work : Road from Gangavaram to Peddimsettivaripalem
PRICE ADJUSTMENT FOR BITUMEN: (As per Date Wise)

Percentag
Avarage
Date 28 e of Value of work
whole sale Percentage
Date of the Rate as per Date of Days Prior Increase (Excluding Cost of work
price of on the Accept Qty of work Qty of Qty of Rate of of Bitumen
Sl Description of Estimate the Estimate Measureme to Date of or Value of Gross Value of seniorage done
28days prier >5% or as per Bitumen per Bitumen in Bitumen As Component
No Item technically technically nt of the BT Measureme Decrease Bitumen the item charge, all Increase /
to last date of Reject < 5% M.Book Sqm Tonnes per Estimate of the work
sanctioned sanctioned item nt of the BT in Cost of other over decrease (VB)
measurement Pb
Item BT/Emulti heads)
(BI)
on

1 2 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

1 Prime Coat 29.10.08 27024.17 09.06.09 13.05.09 19598.76 -27.48 Accepted 6562.50 0.85 5.5781 27024.17 150744.198 184603.13 135681.24 81.66 -30443.14

2 Tack Coat 29.10.08 27833.35 09.06.09 13.05.09 19931.96 -28.39 Accepted 6562.50 0.275 1.8047 27833.35 50230.4988 66478.13 48860.68 75.56 -10480.60

3 OGPC 29.10.08 40756.40 09.06.09 13.05.09 27262.16 -33.11 Accepted 6562.50 1.46 9.5813 40756.40 390497.258 832256.25 603725.54 46.92 -93789.26

4 Seal Coat 29.10.08 40756.40 09.06.09 13.05.09 27262.16 -33.11 Accepted 6562.50 0.98 6.4313 40756.40 262114.598 422428.13 307822.28 62.05 -63239.88

1 Prime Coat 29.10.08 27024.17 09.06.09 13.05.09 19598.76 -27.48 Accepted 549.38 0.85 0.4670 27024.17 12619.5577 15454.06 11358.56 81.66 -2548.55

2 Tack Coat 29.10.08 27833.35 09.06.09 13.05.09 19931.96 -28.39 Accepted 549.38 0.275 0.1511 27833.35 4205.0486 5565.22 4090.37 75.56 -877.38

3 OGPC 29.10.08 40756.40 09.06.09 13.05.09 27262.16 -33.11 Accepted 549.38 1.46 0.8021 40756.40 32690.4965 69672.37 50541.07 46.92 -7851.60

4 Seal Coat 29.10.08 40756.40 09.06.09 13.05.09 27262.16 -33.11 Accepted 549.38 0.98 0.5384 40756.40 21942.936 35363.59 25769.54 62.05 -5294.17
-214524.58