You are on page 1of 4

Price Escalation - 1

Working Period - 01/01/2021 to 30/09/2022


Engineering, Procurement, Delivery, Construction, Installation, Commissioning &
Comprehensive Operation and Maintenance for Period of Five Years of Storm water
Name of Project network in the city and recharging the Chab Talav in Dahod City under “Smart City
Mission” as per Technical Specifications, Scope of work and Service Level Agreements.
(IInd Attempt)

Name of Contractor Jayantisuper Construction Pvt Ltd


Name of PMC TATA CONSULTING ENGINEERS LTD.

(A). Quarter 1 - 2021


Net amount 137280840.48
Total amount of Cement 70461.19
Quarter I -2021
Total amount of steel 151473.03
Total amount of Bitumen -17941.52
R Value 137076847.78 Total amount for Quarter I - 2021
Basic
Index
Jan-21 Feb-21 Mar-21 Average Index (I)
(I0)Dec-
2018
Labour(A) 301.00 340.42 342.72 344.45 342.53
Materials other than
01-01-
Cement, Steel and Asphalt 119.7 126.50 128.10 129.90 128.17
2021 to
(B)
31-03-
P.O.L (C) 67 84.63 89.23 88.85 87.57
2021
Calculations
Index Ratio
(Avg. Index (I) - Basic
R Value Pi % Total Price variation
Index (I0))/Basic Index
(I0)

Labour(A) 0.75 0.14 0.30 4256236.12


Materials other than
Cement, Steel and Asphalt 0.75 137076847.78 0.07 0.60 4379605.29
(B)
P.O.L (C) 0.75 0.31 0.10 3156194.42
Total Payable Amount (A) 11792035.83
(B). Quarter 2- 2021
Net Amount 156350295.36
Total amount of Cement 168520.25
Quarter II-2021
Total amount of steel 387832.42
Total amount of Bitumen 13054.93
R Value 155780887.76 Total amount for Quarter II - 2021
Basic
Index
Apr-21 May-21 Jun-21 Average Index (I)
(I0)Dec-
2018
Labour(A) 301.00 345.89 347.33 350.50 347.90
Materials other than
01-04-
Cement, Steel and Asphalt 119.70 132.00 132.90 133.70 132.87
2021 to
(B)
30-06-
P.O.L (C) 67.00 88.02 92.95 97.04 92.67
2021
Calculations
Index Ratio
(Avg. Index (I) - Basic
R Value Pi % Bill Amount
Index (I0))/Basic Index
(I0)

Labour(A) 0.75 0.16 0.30 5467909.16


Materials other than
Cement, Steel and Asphalt 0.75 155780887.76 0.11 0.60 7711153.94
(B)
P.O.L (C) 0.75 0.38 0.10 4474806.00
Total Payable Amount (B) 17653869.11
Price Escalation - 1
Working Period - 01/01/2021 to 30/09/2022
Engineering, Procurement, Delivery, Construction, Installation, Commissioning &
Comprehensive Operation and Maintenance for Period of Five Years of Storm water
Name of Project network in the city and recharging the Chab Talav in Dahod City under “Smart City
Mission” as per Technical Specifications, Scope of work and Service Level Agreements.
(IInd Attempt)

Name of Contractor Jayantisuper Construction Pvt Ltd


Name of PMC TATA CONSULTING ENGINEERS LTD.

( C). Quarter 3 - 2021


Escalation amount 81064056.64
Total amount of Cement 48622.05
Quarter III-2021
Total amount of steel 139531.67
Total amount of Bitumen 0.00
R Value 80875902.92 Total amount for Quarter III - 2021
Basic
Index
Jul-21 Aug-21 Sep-21 Average Index (I)
(I0)Dec-
2018
Labour(A) 301.00 353.66 354.24 355.10 354.34
Materials other than
01-07-
Cement, Steel and Asphalt 119.70 135.00 136.20 137.40 136.20
2021 to
(B)
30-09-
P.O.L (C) 67.00 97.77 97.77 97.98 97.84
2021
Calculations
Index Ratio
(Avg. Index (I) - Basic
R Value Pi % Total Price variation
Index (I0))/Basic Index
(I0)

Labour(A) 0.75 0.18 0.30 3220882.83


Materials other than
Cement, Steel and Asphalt 0.75 80875902.92 0.14 0.60 5022393.57
(B)
P.O.L (C) 0.75 0.46 0.10 2790218.65
Total Payable Amount (C) 11033495.06
(D). Quarter 4 - 2021
Escalation amount 251466706.40
Total amount of Cement 287884.59
Quarter IV-2021
Total amount of steel 807016.27
Total amount of Bitumen 37528.95
R Value 250334276.59 Total amount for Quarter IV - 2021
Basic
Index
Oct-21 Nov-21 Dec-21 Average Index (I)
(I0)Dec-
2018
Labour(A) 301.00 359.71 362.02 361.15 360.96
Materials other than
01-10-
Cement, Steel and Asphalt 119.70 140.70 143.70 143.30 142.57
2021 to
(B)
30-12-
P.O.L (C) 67.00 106.46 107.31 90.27 101.35
2021
Calculations
Index Ratio
(Avg. Index (I) - Basic
R Value Pi % Total Price variation
Index (I0))/Basic Index
(I0)

Labour(A) 0.75 0.20 0.30 11208717.23


Materials other than
Cement, Steel and Asphalt 0.75 250334276.59 0.19 0.60 21516231.07
(B)
P.O.L (C) 0.75 0.51 0.10 9631611.29
Total Payable Amount (D) 42356559.60
Price Escalation - 1
Working Period - 01/01/2021 to 30/09/2022
Engineering, Procurement, Delivery, Construction, Installation, Commissioning &
Comprehensive Operation and Maintenance for Period of Five Years of Storm water
Name of Project network in the city and recharging the Chab Talav in Dahod City under “Smart City
Mission” as per Technical Specifications, Scope of work and Service Level Agreements.
(IInd Attempt)

Name of Contractor Jayantisuper Construction Pvt Ltd


Name of PMC TATA CONSULTING ENGINEERS LTD.

(D). Quarter 5 - 2022


Escalation amount 60954259.52
Total amount of Cement 52998.67
Quarter IV-2021
Total amount of steel 177654.18
Total amount of Bitumen 33787.81
R Value 60689818.87 Total amount for Quarter IV - 2021
Basic
Index
Jan-22 Feb-22 Mar-22 Average Index (I)
(I0)Dec-
2018
Labour(A) 301.00 360.29 360.00 362.88 361.06
Materials other than
01-01-
Cement, Steel and Asphalt 119.70 143.80 145.30 148.90 146.00
2022 to
(B)
31-03-
P.O.L (C) 67.00 90.27 90.27 96.84 92.46
2022
Calculations
Index Ratio
(Avg. Index (I) - Basic
R Value Pi % Total Price variation
Index (I0))/Basic Index
(I0)

Labour(A) 0.75 0.200 0.30 2731041.85


Materials other than
Cement, Steel and Asphalt 0.75 60689818.87 0.220 0.60 6008292.07
(B)
P.O.L (C) 0.75 0.380 0.10 1729659.84
Total Payable Amount (D) 10468993.75
(D). Quarter 6 - 2022
Escalation amount 242103376.48
Total amount of Cement 408105.79
Quarter IV-2021
Total amount of steel 1046124.50
Total amount of Bitumen 3800538.58
R Value 236848607.62 Total amount for Quarter IV - 2021
Basic
Index
Apr-22 May-22 Jun-22 Average Index (I)
(I0)Dec-
2018
Labour(A) 301.00 367.78 371.52 372.10 370.46
Materials other than
01-04-
Cement, Steel and Asphalt 119.70 152.30 155.00 155.40 154.23
2022 to
(B)
30-06-
P.O.L (C) 67.00 100.54 100.54 93.28 98.12
2022
Calculations
Index Ratio
(Avg. Index (I) - Basic
R Value Pi % Total Price variation
Index (I0))/Basic Index
(I0)

Labour(A) 0.75 0.231 0.30 12310206.38


Materials other than
Cement, Steel and Asphalt 0.75 236848607.62 0.288 0.60 30695579.55
(B)
P.O.L (C) 0.75 0.464 0.10 8242331.55
Total Payable Amount (D) 51248117.47
Price Escalation - 1
Working Period - 01/01/2021 to 30/09/2022
Engineering, Procurement, Delivery, Construction, Installation, Commissioning &
Comprehensive Operation and Maintenance for Period of Five Years of Storm water
Name of Project network in the city and recharging the Chab Talav in Dahod City under “Smart City
Mission” as per Technical Specifications, Scope of work and Service Level Agreements.
(IInd Attempt)

Name of Contractor Jayantisuper Construction Pvt Ltd


Name of PMC TATA CONSULTING ENGINEERS LTD.

(D). Quarter 7 - 2022


Escalation amount 172408903.52
Total amount of Cement 106145.75
Quarter IV-2021
Total amount of steel 216980.55
Total amount of Bitumen 654083.48
R Value 171431693.74 Total amount for Quarter IV - 2021
Basic
Index
Jul-22 Aug-22 Sep-22 Average Index (I)
(I0)Dec-
2018
Labour(A) 301.00 374.11 374.11 374.11 374.11
Materials other than
01-07-
Cement, Steel and Asphalt 119.70 153.80 153.10 152.10 153.00
2022 to
(B)
30-09-
P.O.L (C) 67.00 93.28 93.28 93.28 93.28
2022
Calculations
Index Ratio
(Avg. Index (I) - Basic
R Value Pi % Total Price variation
Index (I0))/Basic Index
(I0)

Labour(A) 0.75 0.243 0.30 9373027.86


Materials other than
Cement, Steel and Asphalt 0.75 17,14,31,693.74 0.278 0.60 21446104.89
(B)
P.O.L (C) 0.75 0.392 0.10 5040091.80
Total Payable Amount (D) 3,58,59,224.54

Total Amount Of (A+B+C+D) :- 180412295.36

You might also like