ESCALATION STATEMENT FINAL

JOB No.SARDP-NE/State Road/NG/PWD/2010-11/173 , Date of Bid Opening 09.09.2010 (Base Index Month : August 2010)

Name of Work : Construction of 2 - laning of Longleng - Changtongya Road, Mon - Tamlu - Merangkong Road, Phek - Pfutsero Road and Zunheboto - Chakabama Road in the State of Nagaland

(Entry F of the Bill Local labour (C) General Material (I) POL Cement Steel
Gross Work Done

under variations
Month & R/A Bill

Work executed

escalation (R )
Total amount

Base Index (Co)

Base Index (So)

Base Index (Fo)
Base Index (Lo)
eligible for

Current Index

Current Index

Current Index

Current Index

Current Index
Amount (Vm)
Amount (VL)

Amount (Vc)

Amount (Vs)
Amount (Vf)
Base Index
Sr. No.

Form)
No.

(Mo)

(Mi)

(Ci)

(Si)
Pm

(Fi)
(Li)

Pc

Ps
Pf
Pl
1 2 3 4 5=3-4 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
1st RA Bill
1 869515515 0 869515515.00 0.25 161 174 14919482.00 0.45 141.10 156.20 35592518.00 0.05 37.05 40.89 3830093.00 0.05 151.4 152.5 268493.00 0.05 133.7 135.4 469877.00
(21-09-2011)
2nd RA Bill
2 1001445985 0 1001445985.00 0.25 161 176 19826764.00 0.45 141.10 157.00 43164735.00 0.05 37.05 40.89 4411228.00 0.05 151.4 157.5 1714827.00 0.05 133.7 140 2005514.00
(21-10-2011)
3rd RA Bill
3 1057791307 0 1057791307.00 0.25 161 176 20942297.00 0.45 141.10 157.40 46740357.00 0.05 37.05 40.89 4659421.00 0.05 151.4 160.6 2731812.00 0.05 133.7 140.4 2252850.00
(24-11-2011)
4th RA Bill
4 546156749 0 546156749.00 0.25 161 174 9371168.00 0.45 141.10 157.30 23984836.00 0.05 37.05 40.89 2405743.00 0.05 151.4 161.3 1517804.00 0.05 133.7 142.7 1562490.00
(19-12-2011)
5th RA Bill
5 21847084 0 21847084.00 0.25 161 173 346025.00 0.45 141.10 158.70 1042343.00 0.05 37.05 40.89 96233.00 0.05 151.4 160.1 53355.00 0.05 133.7 143.5 68058.00
(30-01-2012)
5th RA Bill
6 100330585 0 100330585.00 0.25 161 177 2118783.00 0.45 141.10 159.30 4950045.00 0.05 37.05 40.89 441942.00 0.05 151.4 160.5 256294.00 0.05 133.7 144.9 357198.00
(28-02-2012)
5th RA Bill
7 22595640 0 22595640.00 0.25 161 177 477175.00 0.45 141.10 161.00 1218939.00 0.05 37.05 40.89 99531.00 0.05 151.4 163.1 74212.00 0.05 133.7 144.7 79009.00
(30-03-2012)
6th RA Bill
8 6365328 0 6365328.00 0.25 161 183 184832.00 0.45 141.10 163.50 386521.00 0.05 37.05 40.89 28038.00 0.05 151.4 164.9 24122.00 0.05 133.7 148.8 30553.00
(30-04-2012)
6th RA Bill
9 11946195 0 11946195.00 0.25 161 184 362652.00 0.45 141.10 163.90 738361.00 0.05 37.05 40.89 52621.00 0.05 151.4 164.9 45272.00 0.05 133.7 149.0 58100.00
(30-05-2012)
6th RA Bill
10 1093381 0 1093381.00 0.25 161 184 33192.00 0.45 141.10 164.70 69950.00 0.05 37.05 40.89 4816.00 0.05 151.4 167.5 4942.00 0.05 133.7 150.7 5909.00
(30-06-2012)
6th RA Bill
11 1555659 0 1555659.00 0.25 161 186 51332.00 0.45 141.10 165.80 104164.00 0.05 37.05 40.89 6852.00 0.05 151.4 169.5 7904.00 0.05 133.7 150.7 8407.00
(30-07-2012)
6th RA Bill
12 2258486 0 2258486.00 0.25 161 186 74523.00 0.45 141.10 167.30 160407.00 0.05 37.05 40.98 10181.00 0.05 151.4 171.6 12807.00 0.05 133.7 146.2 8974.00
(30-08-2012)
6th RA Bill
13 10063243 0 10063243.00 0.25 161 192 411749.00 0.45 141.10 168.50 747469.00 0.05 37.05 46.61 110356.00 0.05 151.4 170.3 53390.00 0.05 133.7 142.3 27510.00
(30-10-2012)
6th RA Bill
14 3273910 0 3273910.00 0.25 161 193 138277.00 0.45 141.10 168.80 245839.00 0.05 37.05 46.80 36616.00 0.05 151.4 168.2 15440.00 0.05 133.7 142.3 8950.00
(30-11-2012)
6th RA Bill
15 2971045 0 2971045.00 0.25 161 192 121564.00 0.45 141.10 168.80 223097.00 0.05 37.05 46.80 33229.00 0.05 151.4 164.9 11259.00 0.05 133.7 141.7 7555.00
(30-12-2012)
6th RA Bill
16 4312801 0 4312801.00 0.25 161 190 165078.00 0.45 141.10 170.30 341387.00 0.05 37.05 46.80 48235.00 0.05 151.4 168.4 20581.00 0.05 133.7 141.7 10967.00
(30-01-2013)
6th RA Bill
17 3042321 0 3042321.00 0.25 161 189 112434.00 0.45 141.10 170.90 245768.00 0.05 37.05 47.31 35806.00 0.05 151.4 169.9 15799.00 0.05 133.7 141.7 7737.00
(30-02-2013)
7st RA Bill
18 4812721 0 4812721.25 0.25 161 191 190566.00 0.45 141.10 171.30 394005.00 0.05 37.05 48.33 62273.00 0.05 151.4 171.3 26885.00 0.05 133.7 141.9 12545.00
(28-04-2013)
7st RA Bill
19 44042635 0 44042635.00 0.25 161 192 1802055.00 0.45 141.10 171.40 3617598.00 0.05 37.05 49.39 623432.00 0.05 151.4 170.5 236140.00 0.05 133.7 141.9 114801.00
(28-05-2013)
7st RA Bill
20 13357049 0 13357048.75 0.25 161 197 634667.00 0.45 141.10 180.70 1433871.00 0.05 37.05 51.68 224159.00 0.05 151.4 164.5 49118.00 0.05 133.7 141.6 33542.00
(28-09-2013)
7st RA Bill
21 16409781 0 16409781.25 0.25 161 202 888014.00 0.45 141.10 180.70 1761580.00 0.05 37.05 52.25 286119.00 0.05 151.4 164.4 59884.00 0.05 133.7 152.3 97023.00
(28-10-2013)
7st RA Bill
22 30095948 0 30095948.39 0.25 161 207 1827254.00 0.45 141.10 181.50 3296050.00 0.05 37.05 52.85 545464.00 0.05 151.4 164.0 106449.00 0.05 133.7 154 194206.00
(28-11-2013)
 ESCALATION STATEMENT FINAL
JOB No.SARDP-NE/State Road/NG/PWD/2010-11/173 , Date of Bid Opening 09.09.2010 (Base Index Month : August 2010)

Name of Work : Construction of 2 - laning of Longleng - Changtongya Road, Mon - Tamlu - Merangkong Road, Phek - Pfutsero Road and Zunheboto - Chakabama Road in the State of Nagaland

(Entry F of the Bill Local labour (C) General Material (I) POL Cement Steel
Gross Work Done

under variations
Month & R/A Bill

Work executed

escalation (R )
Total amount

Base Index (Co)

Base Index (So)

Base Index (Fo)
Base Index (Lo)
eligible for

Current Index

Current Index

Current Index

Current Index

Current Index
Amount (Vm)
Amount (VL)

Amount (Vc)

Amount (Vs)
Amount (Vf)
Base Index
Sr. No.

Form)
No.

(Mo)

(Mi)

(Ci)

(Si)
Pm

(Fi)
(Li)

Pc

Ps
Pf
Pl
7st RA Bill 16531717
23 0 16531716.56 0.25 161 206 981892.00 0.45 141.10 179.60 1725373.00 0.05 37.05 53.42 310433.00 0.05 151.4 164.7 61721.00 0.05 133.7 153 101422.00
(28-12-2013)
7st RA Bill 40883790
24 0 40883790.00 0.25 161 205 2374307.00 0.45 141.10 179.00 4200440.00 0.05 37.05 54.08 798668.00 0.05 151.4 164.4 149196.00 0.05 133.7 156.7 298907.00
(28-01-2014)
8th RA Bill 9431757
25 0 9431757.00 0.25 161 224 784271.00 0.45 141.10 185.90 1145447.00 0.05 37.05 58.15 228284.00 0.05 151.4 167.4 42362.00 0.05 133.7 163.7 89944.00
(28-08-2014)

8th RA Bill 7700000

26 0 7700000.00 0.25 161 224 640272.00 0.45 141.10 185.00 916346.00 0.05 37.05 58.72 191404.00 0.05 151.4 172.7 46040.00 0.05 133.7 161.1 67065.00
(28-09-2014)

8th RA Bill 7300000

27 0 7300000.00 0.25 161 227 635916.00 0.45 141.10 183.70 843018.00 0.05 37.05 55.34 153157.00 0.05 151.4 173.3 44878.00 0.05 133.7 160.3 61725.00
(28-10-2014)

9th RA Bill 11556638

28 0 11556638.00 0.25 161 227 1006720.00 0.45 141.10 178.70 1177942.00 0.05 37.05 52.58 205875.00 0.05 151.4 169.2 57745.00 0.05 133.7 161.9 103595.00
(30-12-2014)

9th RA Bill 16488875

29 0 16488875.00 0.25 161 224 1371086.00 0.45 141.10 178.30 1662794.00 0.05 37.05 48.02 207491.00 0.05 151.4 170.0 86093.00 0.05 133.7 158.2 128415.00
(30-01-2015)

9th RA Bill 28166650

30 0 28166650.00 0.25 161 223 2304942.00 0.45 141.10 175.80 2649532.00 0.05 37.05 46.38 301452.00 0.05 151.4 174.4 181855.00 0.05 133.7 158.4 221151.00
(28-02-2015)

10th RA Bill 28166650

31 0 28166650.00 0.25 161 227 2453648.00 0.45 141.10 178.00 2817513.00 0.05 37.05 51.38 463001.00 0.05 151.4 172.2 164460.00 0.05 133.7 162 253384.00
(31-05-2015)

Bill upto
32 1383079582 0 1383079582.00 0.25 161 177 29207892.00 0.45 141.10 161.00 74611311.00 0.05 37.05 40.89 6092270.00 0.05 151.4 163.1 4542512.00 0.05 133.7 171.2 16486784.00
March 2012

Bill upto April

33 2844790100 0 2844790100.00 0.25 161 183 82604930.00 0.45 141.10 163.50 172743881.00 0.05 37.05 40.89 12530897.00 0.05 151.4 164.9 10780702.00 0.05 133.7 177 39155759.00
2012

Bill upto May

34 2940279990 0 2940279990.00 0.25 161 184 89258500.00 0.45 141.10 163.90 181730558.00 0.05 37.05 40.89 12951517.00 0.05 151.4 164.9 11142574.00 0.05 133.7 175.5 39068118.00
2012

TOTAL 11109659120.19 288624259.00 616683995.00 52486837.00 34606927.00 103458044.00

 Bitumen Plant & Equip. (M)

Total Amount
Base Index (Bo)

Base Index (Po)

Current Index

Current Index
Amount (Vb)

Amount (Vp)
(Bi)

(Pi)
Pb

Pp
26 27 28 29 30 31 32 33 34

0.1 32001.44 37475.07 12641589.00 0.05 131.8 131.8 0.00 67722052.00

0.1 32001.44 39622.50 20271794.00 0.05 131.8 131.8 0.00 91394862.00

0.1 32001.44 40334.42 23412602.00 0.05 131.8 131.8 0.00 100739339.00

0.1 32001.44 41629.89 13967630.00 0.05 131.8 131.8 0.00 52809671.00

0.1 32001.44 42820.31 627805.00 0.05 131.8 131.8 0.00 2233819.00

0.1 32001.44 40999.66 2397945.00 0.05 131.8 131.8 0.00 10522207.00

0.1 32001.44 40626.19 517631.00 0.05 131.8 131.9 729 2467226.00

0.1 32001.44 40007.64 135362.00 0.05 131.8 132.5 1437 790865.00

0.1 32001.44 41011.33 285890.00 0.05 131.8 134.4 10016 1552912.00

0.1 32001.44 41699.91 28166.00 0.05 131.8 135.9 1446 148421.00

0.1 32001.44 41711.58 40123.00 0.05 131.8 135.3 1756 220538.00

0.1 32001.44 41892.48 59335.00 0.05 131.8 135.6 2767 328994.00

0.1 32001.44 36039.55 107936.00 0.05 131.8 136.3 14602 1473012.00

0.1 32001.44 33098.50 9540.00 0.05 131.8 136.3 4751 459413.00

0.1 32001.44 39984.30 62997.00 0.05 131.8 136.5 4503 464204.00

0.1 32001.44 42236.77 117249.00 0.05 131.8 136.5 6536 710033.00

0.1 32001.44 42575.22 85445.00 0.05 131.8 136.5 4611 507600.00

0.1 32001.44 42575.22 135167 0.05 131.8 137 8070 829510.85

0.1 32001.44 42575.22 1236952 0.05 131.8 137 73850 7704827.84

0.1 32001.44 50009.55 638893 0.05 131.8 136.3 19382 3033631.70

0.1 32001.44 48422.32 715729 0.05 131.8 136.1 22753 3831101.80

0.1 32001.44 49075.88 1364909 0.05 131.8 136.7 47553 7381885.26

 Bitumen Plant & Equip. (M)

Total Amount
Base Index (Bo)

Base Index (Po)

Current Index

Current Index
Amount (Vb)

Amount (Vp)
(Bi)

(Pi)
Pb

Pp
0.1 32001.44 49075.88 749745 0.05 131.8 136.9 27187 3957773.20

0.1 32001.44 47827.10 1718550 0.05 131.8 136.9 67235 9607303.31

0.1 32001.44 47290.24 383015 0.05 131.8 141.4 29197 2702519.55

0.1 32001.44 47336.93 313644 0.05 131.8 141.4 23836 2198607.48

0.1 32001.44 47220.22 295088 0.05 131.8 141.4 22598 2056380.28

0.1 32001.44 43018.72 338186 0.05 131.8 141.4 35775 2925837.61

0.1 32001.44 38350.38 278062 0.05 131.8 141.4 51043 3784983.83

0.1 32001.44 34417.31 180741 0.05 131.8 141.4 87193 5926866.35

0.1 32001.44 36494.72 336161 0.05 131.8 141.5 88101 6576268.31

0.1 32001.44 40626.19 31684225.00 0.05 131.8 131.9 44599 162669593.00

0.1 32001.44 40007.64 60495917.00 0.05 131.8 132.5 642128 378954214.00

0.1 32001.44 41011.33 70365144.00 0.05 131.8 134.4 2465106 406981517.00

245999167.38 3808760.00 1345667989.38