REMEDIAL WORKS FOR TABBOWA DAM

Contract No: DSWRPP-1/WORKS/NCB/11

PRICE ADJUSTMENT - ( AS PER -CLAUSE - GCC 44 )

FORMULA
F =
0.966( V - Vna )
100

Sl
No:
Tx (Ixc - Ixb)
S
all
Ixb
inputs

V = V2-V1
V1 - Cum. value of work done up to the previous IPC
IPC NO:

V2 - Cum. value of work done in the current IPC

IPC NO:

13,541,881.91

15,853,906.30

Vna1 -Previous Non Adjustable Elements

6,368,842.17

Vna2 -Cum. Non Adjustable Elements.

6,699,889.01

13,541,881.91 -

V - Vna = (V2 - Vna2) - (V1 - Vna1)

V - Vna =(
15,853,906.30 6,699,889.01 )
V - Vna =
1,980,977.55

0.966( V - Vna )
100

19,136.24

F = 0.966( V - Vna ) x Tx ( Ixc - Ixb )

100
all
Ixb
inputs
F = 19,136.24

PRICE ADJUSTMENT SHEET FOR THE IPC No. - 02

3.97

75,972.79
F = Price adjustment for the period
V = Valuation of work done during the period concerned
Vna = Valuation of non adjustable element
Tx = Percentage cost contribution of input X
Ixc = Current index for input X, as published by ICTAD
Ixb = Base index for input X, as published by ICTAD

L1
L3
P1
P2
P3
M4
M6
M8
M7
M13

Description
Skilled labour
Unskill labour
Small Equipment
Heavy Equipment
Fuel
Cement
Rubble
Sand
Metal
Reinforcement Steel

Tx
9.20
10.10
6.30
4.90
9.90
12.20
13.40
1.30
15.20
7.50

Ixb
Ixc
10/10
8/11
343.10 363.50
382.50 407.40
336.70 336.70
313.70 313.70
713.40 747.60
432.20 432.20
457.30 475.00
1769.00 1796.10
260.40 278.60
472.60 516.10

(Ixc-Ixb) Tx (Ixc-Ixb)
Ixb
Ixb
0.0595
0.5474
0.0651
0.6575
0.0000
0.0000
0.0000
0.0000
0.0479
0.4742
0.0000
0.0000
0.0387
0.5186
0.0153
0.0199
0.0699
1.0625
0.0920
0.6900

6,368,842.17 )

Px ( Ixc -Ixb )
Ixb

------------------------------------------------>

3.9701

REMEDIAL WORKS FOR TABBOWA DAM

Contract No: DSWRPP-1/WORKS/NCB/11

Interiam Payments Applications No : 03

Work Done Up To 7th October 2011
NON ADJUSTABLE ELEMENTS

Se. No.

Bill Ref.

Description
Preliminaries
Variation

Non adjustable element total carried to escalation sheet

BOQ Amount
(Rs.)

Previous Amount
(Rs.)

This Month
Amount (Rs.)

Total Amount
(Rs.)

10,498,500.00

3,658,572.00

77,339.00

3,735,911.00

2,694,962.12

2,710,270.17

253,707.84

2,963,978.01

13,193,462.12

6,368,842.17

331,046.84

6,699,889.01

REMEDIAL WORKS FOR TABBOWA DAM

Contract No: DSWRPP-1/WORKS/NCB/11
PRICE ADJUSTMENT - ( AS PER -CLAUSE - GCC 44 )

FORMULA
F =
0.966( V - Vna )
100

Sl
No:
Tx (Ixc - Ixb)
S
all
Ixb
inputs

V = V2-V1
V1 - Cum. value of work done up to the previous IPC
IPC NO:

V2 - Cum. value of work done in the current IPC

IPC NO:

19,607,539.73

22,388,877.23

Vna1 -Previous Non Adjustable Elements

7,078,968.76

Vna2 -Cum. Non Adjustable Elements.

7,179,371.76

19,607,539.73 -

V - Vna = (V2 - Vna2) - (V1 - Vna1)

V - Vna =(
22,388,877.23 7,179,371.76 )
V - Vna =
2,680,934.50

0.966( V - Vna )
100

25,897.83

F = 0.966( V - Vna ) x Tx ( Ixc - Ixb )

100
all
Ixb
inputs
F = 25,897.83

PRICE ADJUSTMENT SHEET FOR THE IPC No. - 02

3.97

102,816.97
F = Price adjustment for the period
V = Valuation of work done during the period concerned
Vna = Valuation of non adjustable element
Tx = Percentage cost contribution of input X
Ixc = Current index for input X, as published by ICTAD
Ixb = Base index for input X, as published by ICTAD

L1
L3
P1
P2
P3
M4
M6
M8
M7
M13

Description
Skilled labour
Unskill labour
Small Equipment
Heavy Equipment
Fuel
Cement
Rubble
Sand
Metal
Reinforcement Steel

Tx
9.20
10.10
6.30
4.90
9.90
12.20
13.40
1.30
15.20
7.50

Ixb
Ixc
10/10
8/11
343.10 363.50
382.50 407.40
336.70 336.70
313.70 313.70
713.40 747.60
432.20 432.20
457.30 475.00
1769.00 1796.10
260.40 278.60
472.60 516.10

(Ixc-Ixb) Tx (Ixc-Ixb)
Ixb
Ixb
0.0595
0.5474
0.0651
0.6575
0.0000
0.0000
0.0000
0.0000
0.0479
0.4742
0.0000
0.0000
0.0387
0.5186
0.0153
0.0199
0.0699
1.0625
0.0920
0.6900

7,078,968.76 )

Px ( Ixc -Ixb )
Ixb

------------------------------------------------>

3.9701

REMEDIAL WORKS FOR TABBOWA DAM

Contract No: DSWRPP-1/WORKS/NCB/11

Interiam Payments Applications No : 04

Work Done Up To 7th November 2011
NON ADJUSTABLE ELEMENTS

Se. No.

Bill Ref.

Vo 01.1
Vo 01 R
Vo 01.2
Vo.03R
Vo.04
Vo.05
Vo.06
Vo 07
Vo.08

Description
Preliminaries

43,839.00

Total Amount
(Rs.)
3,779,750.00

45,000.00

45,000.00

Excavation of stilling basing area with rubble,boulders and stacking

296,924.76

296,924.76

Preparation of temporary platform to excute the excavation

355,500.00

326,250.00

326,250.00

49,875.00

62,700.00

62,700.00

Forming wheep holes using T1000, 50mm PVC pipes at

Exixting
(New
rate)(SSR-02)
Forming wheep
of 15 xhole
10mm
Expansion
Joint and filling with
poly
seal
PS Sealent
at concrete
Stilling Basing
End Sill.
75
mm
thick
Grade 15
(lean con.)
Dewatering
Form atrench on existing stlling basin of end wall
Excavation
of embankment material with boulders of
(900x200mm)
existing dam to foundation level.

3.3.3
3.4.3
3.6.4

Furnishing and placing of geotextiles

Mobilisation and demobilisation of all equipment,labour &
materials for exploratory drilling.
Mobilisation and demobilisation of all equipment,labour &
materials for grout curtain & contact grouting.
Furnishing and placing of geotextiles

4.1.3

3,735,911.00

This Month
Amount (Rs.)

45,000.00

Removal, treatment& backfill of anthills

3.6.14

10,498,500.00

Previous Amount
(Rs.)

287,620.52

Construction of Temporary Road works For End Wall Excavation

3.1.5

3.6.9

BOQ Amount
(Rs.)

271,568.00

70,033.50

Deleted

963,100.00
557,898.00
-

Pay on day work basis

557,898.00
1,051,885.00

56,564.00

181,000.00

Furnishing and placing of geotextiles

4,539,000.00

Furnishing and placing of geotextiles

801,000.00

8,811,000.00

95,000.00

50,890.00

107,000.00

4.3.1

Construction of cofferdam, dealing with water and dewatering of

foundations, complete removal of cofferdam and reinstating
approach canal.

966,000.00

4.3.2

Provide, install, operate and maintain pumps for discharges

arround 5-10 cusecs for downstream water issues.

1,000,000.00

4.3.9

Dismantling of existing sluice structure.

133,000.00

869,400.00

557,898.00
1,108,449.00

869,400.00

133,000.00

133,000.00

4.4.1

Construction of cofferdam, dealing with water and dewatering of

foundations, complete removal of cofferdam and reinstating
approach canal.

966,000.00

4.4.2

Provide, install, operate and maintain pumps for discharges

arround 5-10 cusecs for downstream water issues.

1,000,000.00

Mechanical works

32,702,895.00

Non adjustable element total carried to escalation sheet

64,451,880.02

7,078,968.76

100,403.00

7,179,371.76

NAWALOKA CONSTRUCTION COMPANY PVT. LTD

REMEDIAL WORKS FOR TABBOWA DAM

PRICE EXCALATION

REMEDIAL WORKS FOR TABBOWA DAM

Contract No: DSWRPP-1/WORKS/NCB/11
PRICE ADJUSTMENT - ( AS PER -CLAUSE - GCC 44 )

FORMULA
F =
0.966( V - Vna )
100

Sl
No:
Tx (Ixc - Ixb)
S
all
Ixb
inputs

V = V2-V1
V1 - Cum. value of work done up to the previous IPC
IPC NO:

V2 - Cum. value of work done in the current IPC

IPC NO:

19,562,539.73

45,613,058.69

Vna1 -Previous Non Adjustable Elements

7,052,282.76

Vna2 -Cum. Non Adjustable Elements.

8,095,203.94

19,562,539.73 -

V - Vna = (V2 - Vna2) - (V1 - Vna1)

V - Vna =(
45,613,058.69 8,095,203.94 )
V - Vna =
25,007,597.78

0.966( V - Vna )
100

241,573.39

F = 0.966( V - Vna ) x Tx ( Ixc - Ixb )

100
all
Ixb
inputs
F = 241,573.39

PRICE ADJUSTMENT SHEET FOR THE IPC No. - 02

3.94

952,378.93
F = Price adjustment for the period
V = Valuation of work done during the period concerned
Vna = Valuation of non adjustable element
Tx = Percentage cost contribution of input X
Ixc = Current index for input X, as published by ICTAD
Ixb = Base index for input X, as published by ICTAD

L1
L3
P1
P2
P3
M4
M6
M8
M7
M13

Description
Skilled labour
Unskill labour
Small Equipment
Heavy Equipment
Fuel
Cement
Rubble
Sand
Metal
Reinforcement Steel

Tx
9.20
10.10
6.30
4.90
9.90
12.20
13.40
1.30
15.20
7.50

Ixb
Ixc
10/10
8/11
343.10 363.50
382.50 407.40
336.70 336.70
313.70 313.70
713.40 745.60
432.20 432.20
457.30 475.00
1769.00 1796.10
260.40 278.60
472.60 516.10

(Ixc-Ixb) Tx (Ixc-Ixb)
Ixb
Ixb
0.0595
0.5474
0.0651
0.6575
0.0000
0.0000
0.0000
0.0000
0.0451
0.4465
0.0000
0.0000
0.0387
0.5186
0.0153
0.0199
0.0699
1.0625
0.0920
0.6900

7,052,282.76 )

Px ( Ixc -Ixb )
Ixb

------------------------------------------------>

3.9424

REMEDIAL WORKS FOR TABBOWA DAM

Contract No: DSWRPP-1/WORKS/NCB/11

Interiam Payments Applications No : 04

Work Done Up To 7th November 2011
NON ADJUSTABLE ELEMENTS

Se. No.

Bill Ref.

Description

BOQ Amount
(Rs.)

Previous Amount
(Rs.)

This Month
Amount (Rs.)

10,498,500.00

3,652,661.00

45,000.00

45,000.00

45,000.00

Excavation of stilling basing area with rubble,boulders and stacking

287,620.52

296,924.76

296,924.76

Preparation of temporary platform to excute the excavation

355,500.00

326,250.00

326,250.00

Forming wheep holes using T1000, 50mm PVC pipes at

Exixting wheep
(New
rate)(SSR-02)
Forming
of 15 xhole
10mm
Expansion
Joint and filling with
poly
seal
PS
Sealent
at
Stilling
Basing
End Sill.
75 mm thick Grade 15 concrete (lean con.)

49,875.00

62,700.00

62,700.00

271,568.00

Preliminaries

82,089.00

Vo.08

Construction of Temporary Road works For End Wall Excavation

Dewatering
Form atrench on existing stlling basin of end wall
Excavation
of embankment material with boulders of
(900x200mm)
existing dam to foundation level.

3.1.5

Removal, treatment& backfill of anthills

3.3.3

Furnishing and placing of geotextiles

3.4.3

Furnishing and placing of geotextiles

3.6.4

Furnishing and placing of geotextiles

Mobilisation and demobilisation of all equipment,labour &
materials for exploratory drilling.
Mobilisation and demobilisation of all equipment,labour &
materials for grout curtain & contact grouting.
Furnishing and placing of geotextiles

3.6.9
3.6.14
4.1.3

3,734,750.00
960,832.18

Provide & maintain Project Manager's offices.

Vo 01.1
Vo 01 R
Vo 01.2
Vo.03R
Vo.04
Vo.05
Vo.06
Vo 07

Total Amount
(Rs.)

70,033.50
963,100.00
557,898.00
-

Deleted
-

Pay on day work basis

557,898.00

557,898.00

1,108,449.00

1,108,449.00

181,000.00

4,539,000.00

801,000.00

8,811,000.00

95,000.00

50,890.00

107,000.00

4.3.1

Construction of cofferdam, dealing with water and dewatering of

foundations, complete removal of cofferdam and reinstating
approach canal.

966,000.00

4.3.2

Provide, install, operate and maintain pumps for discharges

arround 5-10 cusecs for downstream water issues.

1,000,000.00

869,400.00

869,400.00

4.3.9

Dismantling of existing sluice structure.

133,000.00

4.4.1

Construction of cofferdam, dealing with water and dewatering of

foundations, complete removal of cofferdam and reinstating
approach canal.

966,000.00

4.4.2

Provide, install, operate and maintain pumps for discharges

arround 5-10 cusecs for downstream water issues.

1,000,000.00

Mechanical works

32,702,895.00

Non adjustable element total carried to escalation sheet

64,451,880.02

133,000.00

7,052,282.76

82,089.00

133,000.00

8,095,203.94