PRICE ESCALATION

NAME OF THE WORK :: Providing BT Road from Pandithapuram road to Govindaral

via Raigudem from Km 0/0 to 2/600 in Kamepally (M)
Khammam(Dist.)

NAME OF THE CIRCLE :: Warangal

NAME OF THE DIVISION :: Bhadrachalam

NAME OF THE SUB-DIVISION :: Sudimalla

NAME OF THE MANDAL :: Kamepally

 WORK DETAILS

1). Name of the Work :: Providing BT Road from Pandithapuram road to Govindaral via
Raigudem from Km 0/0 to 2/600 in Kamepally (M)
Khammam(Dist.)
2). Refrence to Adm. Sanction :: GO Rt.No. 300, Dt.16.08.2018 of TW (STSDF) Department

3). Refrence to Tec. Sanction :: 1) TS.No. /18-19 of CE, TW 20-Aug-18

Hyd, for Rs. 200.00 lakhs
4). Refrence to Agreement :: Superintending Engineer,T.W. 30-Nov-18
Agreemnt no /2018-19 dt
5). Estt.Cost :: Rs.200.00 Lakhs

6). Estimated Contract value :: Rs.164.49 Lakhs

7). Tender Percentage :: 8.08% Less over the Estimated rates
8). Date of Handing over of :: 30-Nov-18
site
9). Period of Contract :: 12 Months

10). Date set for completion :: 29-Nov-19

11). Actual date of Completion ::

12). Name of the agency :: Sri G. Murali Mohan, Contractor, H.No.5-1-52, N.K.Nagar,
Kothagudem, Bhadradri Kothagudem Dist.,

13). Remarks if Any ::

 PRICE DETAILS OF MATERIALS
Rate Prior to 28 Rate Advantage to
Rate as provided in the Dept. ie, Gratest
days of
Slno Materils the Tech nical of 3 & 4 (ie = BASE
Submission of
sanctioned estimate PRICE (Xo)
Bids on date
20-Aug-18 15-Sep-08
1 2 3 4 5

1 POL As per Cost 72.17 38.25 72.17

2 Cement As per Cost 4750.00 4600.00 4750.00

3 Steel As per Cost 46000.00 50.80 46000.00

Emultion As per Cost (R.S-
4 1) 29908.00 26738.58 29908.00
Bitumin 60/70 Bulk Asper
5 Cost 37111.00 38662.06 37111.00
Bitumin 60/70 Bulk Asper
Index 631.40 776.40 631.40
Emultion Asper Cost (S.S-
6 1) 36687.00 26096.00 36687.00
 P R I C E ADJUSTMENT - A B S T R A C T
Providing BT Road from Pandithapuram road to Govindaral via Raigudem from Km
0/0 to 2/600 in Kamepally (M) Khammam(Dist.)

Date wise
Slno Description of Item
Amount of increase in
items
1 POL Charges -9917.23
2 B.T 60/70 Grade -85206.25
3 Emulsion ( SS -1) 18370.09
4 Emulsion ( RS -1) -7216.65
5 Cement -14.89
6 Steel 0.00

Grant Total Rs :: -83,984.93

Round :: -83,985.00

Ass.Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

TW,Kamepally TWSD Sudimalla TW Div, Bhadrachalam Tw Warangal
 PRICE ADJUSTMENT FOR POL

Providing BT Road from Pandithapuram road to Govindaral via Raigudem from Km 0/0 to 2/600 in Kamepally (M)
Khammam(Dist.)
Average whole set
sale price of Percentage Percentage
Percentage of
HSD @ BPC of increase of POL
Date of of increase Name Meas
S. consumer pumps or decrese Accept/ Total Value of component Cost of work done
Estt rate measuremen or decrese in of the urem
No. at Hyd @ days in cost of Reject Work as per M.B. of the work (Vf) Increse/decreased
t of the Bill prior to the last cost of POL ( POL ( rate (Pf) item ent
day of rate Base) Constant Sl.
Base) -5%
measurement (Fi) No.

1 2 3 4 5 6 7 8 9 10 11 12

1 72.17 2-Dec-2018 79.82 10.600 5.60 Accepted 12013.00 15 100.91 HSD 1

2 72.17 9-Dec-2018 76.43 5.903 0.90 Accepted 20555.00 15 27.83 HSD 2

3 72.17 15-Dec-2018 68.18 -5.529 -0.53 Accepted 93080.00 15 -73.80 HSD 3

4 72.17 23-Dec-2018 67.38 -6.637 -1.64 Accepted 398055.00 15 -977.49 HSD 4

5 72.17 29-Dec-2018 65.70 -8.965 -3.96 Accepted 934676.00 15 -5558.91 HSD 5

5 72.17 29-Dec-2018 65.70 -8.965 -3.96 Accepted 577692.00 15 -3435.77 HSD 5

6 72.17 2-Jan-2019 69.14 -4.198 0.00 -- 6089.00 15 0.00 HSD 6

7 72.17 7-Jan-2019 69.41 -3.824 0.00 -- 10000.00 15 0.00 HSD 7

8 72.17 8-Jan-2019 69.32 -3.949 0.00 -- 455153.00 15 0.00 HSD 8

8 72.17 8-Jan-2019 69.32 -3.949 0.00 -- 425499.00 15 0.00 HSD 8

9 72.17 17-Jan-2019 69.37 -3.880 0.00 -- 20132.00 15 0.00 HSD 9

9 72.17 17-Jan-2019 69.37 -3.880 0.00 -- 11051.00 15 0.00 HSD 9

10 72.17 23-Jan-2019 71.38 -1.095 0.00 -- 118725.00 15 0.00 HSD 10

11 72.17 27-Jan-2019 70.05 -2.938 0.00 -- 189543.00 15 0.00 HSD 11

12 72.17 12-Feb-2019 70.01 -2.993 0.00 -- 289015.00 15 0.00 HSD 12

13 72.17 24-Feb-2019 70.17 -2.771 0.00 -- 5115181.00 15 0.00 HSD 13

14 72.17 4-Mar-2019 70.34 -2.536 0.00 -- 1390149.00 15 0.00 HSD 14

POL_D
 Average whole set
sale price of Percentage Percentage
Percentage of
HSD @ BPC of increase of POL
Date of of increase Name Meas
S. consumer pumps or decrese Accept/ Total Value of component Cost of work done
Estt rate measuremen or decrese in of the urem
No. at Hyd @ days in cost of Reject Work as per M.B. of the work (Vf) Increse/decreased
t of the Bill prior to the last cost of POL ( POL ( rate (Pf) item ent
day of rate Base) Constant Sl.
Base) -5%
measurement (Fi) No.

15 72.17 7-Apr-2019 70.34 -2.536 0.00 -- 79948.00 15 0.00 HSD 15

16 72.17 19-Apr-2019 70.34 -2.536 0.00 -- 858889.00 15 0.00 HSD 16

16 72.17 25-Apr-2019 70.34 -2.536 0.00 -- 1371334.00 15 0.00 HSD 17

16 72.17 6-May-2019 70.34 -2.536 0.00 -- 207118.00 15 0.00 HSD 18

72.17 6-May-2019 70.34 -2.536 0.00 -- 86147.00 15 0.00 18

72.17 6-May-2019 70.34 -2.536 0.00 -- 1070417.00 15 0.00 18

72.17 6-May-2019 70.34 -2.536 0.00 -- 467024.00 15 0.00 18

16 72.17 12-Jul-2019 70.34 -2.536 0.00 -- 611037.00 15 0.00 HSD 19
14818522.00 Total RS -9917.23

POL_D
 PRICE ADJUSTMENT FOR CEMENT

Providing BT Road from Pandithapuram road to Govindaral via Raigudem from Km 0/0 to 2/600 in Kamepally (M) Khammam(Dist.)

Percenta
Percentage of Cement
Average whole sale ge of
increase or qty in MT's Cost of work set of
Date of price of cement on increase Accept > 5 Cement
decrese in cost = Qty of done CC CC Item Measur
S. No. Estt measurement the days prior to or % Reject Content
of cement (Ci- item*cem Increse/decre Item in Cu.m ement
of the Bill last date of decrese <5% per Cu.m
Co )/Co*100 ( ent qty ased (Vc) Slno
measurement (Ci) in cost of
Rate Base) per cum
cement
1 2 3 4 5 6 7 8 9 10 11 12 13

1 4750.00 15-Dec-2018 4400.00 -7.368 -2.37 Accepted 4.53 -509.36 M 10 20.58 220.00 3

2 4750.00 23-Dec-2018 4400.00 -7.368 -2.37 Accepted 22.74 -2557.91 M 15 82.68 275.00 4

3 4750.00 8-Jan-2019 4300.00 -9.474 -4.47 Accepted 26.00 -5524.68 M 15 94.54 275.00 8

4 4750.00 23-Jan-2019 4300.00 -9.474 -4.47 Accepted 5.78 -1227.19 M 10 26.25 220.00 10

5 4750.00 27-Jan-2019 4300.00 -9.474 -4.47 Accepted 10.83 -2300.68 M 15 39.37 275.00 11
CC
6 4750.00 4-Mar-2019 5200.00 9.474 4.47 Accepted 32.55 6916.88 ROAD 105.00 310.00 14

7 4750.00 19-Apr-2019 5300.00 11.579 6.58 Accepted 5.78 1804.69 M 10 26.25 220.00 16

8 4750.00 25-Apr-2019 5300.00 11.579 6.58 Accepted 10.83 3383.36 M 15 39.37 275.00 17

119.02 -14.89

Ass.Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

TW,Kamepally TWSD Sudimalla TW Div, Bhadrachalam Tw Warangal

Cem_D
 PRICE ADJUSTMENT FOR BITUMEN EMULTION - ( S.S-1 FOR PRIME COAT )

Providing BT Road from Pandithapuram road to Govindaral via Raigudem from Km 0/0 to 2/600 in Kamepally (M) Khammam(Dist.)

Percentage of
Average whole Cost of
Percentage of increase or
Date of sale price of Accept > 5 Qty of Qty of work done set of
S. increase or decrese decrese in Qty of work
Estt Rate measurement Emultion date of % Reject < Emultion Emultion in Increse/dec Item Measureme
No. in cost of Emultion ( cost of as per M.B
of the Bill measurement 5% per Sqm Tonnes reased nt Slno
rate Base) Emultion ( rate
(Bei) (Vbe)
Base) -5%

1 2 3 4 5 6 7 8 9 10 11 12 13

1 36687.00 6-May-2019 41470.00 13.037 8.04 Accepted 7331.62 0.85 6.23 18370.09 PRIME COAT 18

6.23

18370.09

Ass.Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

TW,Kamepally TWSD Sudimalla TW Div, Bhadrachalam Tw Warangal

Emul_SS_D
 PRICE ADJUSTMENT FOR BITUMEN EMULTION - ( R.S-1 FOR TACK COAT )

Providing BT Road from Pandithapuram road to Govindaral via Raigudem from Km 0/0 to 2/600 in Kamepally (M) Khammam(Dist.)

Average whole Percentage

sale price of Percentage of of increase Cost of
Date of Emultion on the increase or or decrese Accept > 5 Qty of Qty of work done set of
S. Qty of work
Estt Rate measurement 28 days prior to decrese in cost in cost of % Reject < Emultion Emultion in Increse/dec Item Measureme
No. as per M.B
of the Bill last date of of Emultion ( Emultion ( 5% per Sqm Tonnes reased nt Slno
measurement rate Base) rate Base) - (Vbe)
(Bei) 5%

1 2 3 4 5 6 7 8 9 10 11 12 13

1 29908.00 6-May-2019 24840.00 -16.945 -11.95 Accepted 7331.62 0.275 2.02 -7216.65 TACK COAT 18

2.02

-7216.65

Ass.Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

TW,Kamepally TWSD Sudimalla TW Div, Bhadrachalam Tw Warangal

Emul_RS_D
 PRICE ADJUSTMENT FOR BITUMEN 60/70 Grade FOR OGPC & SEAL COAT

Providing BT Road from Pandithapuram road to Govindaral via Raigudem from Km 0/0 to 2/600 in Kamepally (M) Khammam(Dist.)

Average whole sale Percentage of

Percentage of Cost of work
S. Date of price of BT on the increase or Qty of Qty of set of
increase or Accept > 5 % Qty of work as done
No Estt Rate measurement of days prior to last decrese in cost Bitumen Bitumen in Item Measurem
decrese in cost of Reject < 5 % per M.B Increse/decrea
. the Bill date of measurement of BT ( rate per Sqm Tonnes ent Slno
BT ( rate Base) sed (Vb)
(Bi) Base) -5%
1 2 3 4 5 6 7 8 9 10 11 12 13

1 37111.00 6-May-2019 30490.00 -17.841 -12.84 Accepted 7331.62 1.46 10.70 -50990.32 OGPC 18

SEAL COAT
2 37111.00 6-May-2019 30490.00 -17.841 -12.84 Accepted 7331.62 0.98 7.18 -34215.93 (A) 18

17.88
-85206.25

Ass.Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

TW,Kamepally TWSD Sudimalla TW Div, Bhadrachalam Tw Warangal

BT_D