Scribd Logo
Upload

Welcome to Scribd!

  • Calculation of Differential Amount

    Uploaded by

    Swaroop
    20 views1 page
    The document calculates the differential amount for the construction of Nuagaon Minor from RD 00m to RD 3802m including structures, cement concrete lining and inspection road. It provides the agreement amount, percentage allocation for materials and labor, base rates for materials and labor, and calculates the value of work done and differential amount over 10 payment periods from March 2020 to July 2021 totaling approximately ₹4.3 crore.

    Original Description:

    New Price Adjustment for civil construction work

    Original Title

    Price Adjustment

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document calculates the differential amount for the construction of Nuagaon Minor from RD 00m to RD 3802m including structures, cement concrete lining and inspection road. It provides the agreement amount, percentage allocation for materials and labor, base rates for materials and labor, and calculates the value of work done and differential amount over 10 payment periods from March 2020 to July 2021 totaling approximately ₹4.3 crore.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    20 views1 page

    Calculation of Differential Amount

    Uploaded by

    Swaroop
    The document calculates the differential amount for the construction of Nuagaon Minor from RD 00m to RD 3802m including structures, cement concrete lining and inspection road. It provides the agreement amount, percentage allocation for materials and labor, base rates for materials and labor, and calculates the value of work done and differential amount over 10 payment periods from March 2020 to July 2021 totaling approximately ₹4.3 crore.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 1

    CALCULATION OF DIFFERENTIAL AMOUNT

    Name of the work :


    Construction of Nuagaon Minor from RD 00m to RD 3802m., Sarbana S/M, Purunapani S/M, Tikarbati S/M & Tikargadia Sub-Minor including all structures, Cement
    Concrete lining and inspection road.
    Other
    Labour Machinary
    Agreement No: 03P1/2019-20 Cement Pc Steel Ps POL Pf Bitumen Pb Pipes Pp Material Total
    Pl Pm
    Pm
    Agreement Amount in `: 96964171.00 16.31% 6.69% 5% 5% 0.00% 6.88% 1.35% 58.77% 100.0%

    Date of Opening of Financial Bid: 17.09.2019

    28days Prior to Opening of Financial Bid: 20.08.2019

    Name of the Agency : M/s Santosh Kumar Khandelwal,


    Super Class Contractor Other Material Cement (OPC) Mild Steel -Long product Labour POL (HSD) Machinary Construction Pipes

    D.O.C : 27.02.2020 Base Rate Base Rate Base Rate Base Rate Base Rate Base Rate Base Rate
    Stipulated D.O.C : 26.01.2021
    Actual D.O.C :
    E.O.T Granted up to : Po: 58.77% Pc: 16.31% Ps: 6.69% Pl: 5.00% Pf: 5.00% Pp: 6.88% Ppi: 1.35%
    TOTAL
    M0: 121.50 C0: 118.50 S0: 104.20 L0: 280.00 F0: 70.17 P0: 74.50 P0: 104.70
    Other materials Cement Steel Labour POL Machinary Construction Pipes

    Value of work Done VM = 0.85 x Vs = 0.85 x VL = 0.85 x Vf = 0.85 x


    R/A Sl No RA Bill Date Month Vc = 0.85 x Pc/100 x Vf = 0.85 x Pf/100 x Vf = 0.85 x Pp/100 x
    ( R) M1 Pm/100 x R x C1 S1 Ps/100 x R x L1 PL/100 x R x F1 P1 P1 Pp/100 x R x
    R x (C1-C0)/C0 R x (F1-F0)/F0 R x (P1-P0)/P0
    (M1-M0)/M0 (S1-S0)/S0 (L1-L0)/L0 (P1-P0)/P0

    1 2 3 4 5 6 7 8 9 10 11 12 13 14 17 18 17 18 19

    1 24.03.2020 Mar-20 2,232,163.33 120.40 -10,095.25 119.70 3,133.73 106.60 2,923.58 298.00 6,098.59 67.20 -4,015.32 74.80 525.65 125.00 4,966.24 3,537.23

    2 21.11.2020 Nov-20 11,732,566.79 125.10 173,657.63 118.70 2,745.22 112.80 55,064.13 308.00 49,863.41 80.59 74,045.42 75.60 10,130.64 126.70 28,289.27 393,795.73

    3 22.12.2020 Dec-20 10,402,132.86 125.40 166,795.89 118.10 -4,867.85 118.20 79,474.49 308.00 44,209.06 80.87 67,413.00 75.80 10,614.92 129.80 28,615.55 392,255.07

    4 25.01.2021 Jan-21 5,495,809.05 126.50 112,979.59 118.50 - 64,183.40 308.00 23,357.19 82.00 39,378.02 76.60 9,059.45 134.70 18,070.03 267,027.68
    125.60
    5 24.02.2021 Feb-21 11,712,000.17 128.10 317,814.23 120.60 28,774.31 131,027.44 308.00 49,776.00 86.86 118,392.68 76.60 19,306.41 137.50 42,102.79 707,193.87
    124.70
    6 19.03.2021 Mar-21 17,381,427.25 129.90 600,292.70 125.00 132,176.22 193,505.33 308.00 73,871.07 89.18 200,126.69 76.60 28,652.06 141.40 69,912.93 1,298,536.99
    124.60
    7 26.04.2021 Apr-21 6,270,134.13 132.00 270,685.17 125.70 52,815.80 80,070.03 308.00 26,648.07 88.37 69,117.13 76.80 11,320.24 140.40 24,533.02 535,189.47
    127.60
    8 24.05.2021 May-21 4,439,049.95 132.90 208,062.22 123.60 26,485.90 64,681.28 311.00 20,887.32 90.78 55,412.21 77.00 8,711.26 146.40 20,287.67 404,527.86
    130.90
    9 25.06.2021 Jun-21 1,461,481.37 133.70 73,308.01 124.50 10,258.86 21,534.48 311.00 6,876.79 95.52 22,439.27 76.70 2,523.87 150.00 7,256.00 144,197.29
    131.20
    10 23.07.2021 Jul-21 1,479,003.05 134.50 79,051.62 123.40 8,478.51 131.40 21,954.08 311.00 6,959.24 98.36 25,252.34 76.40 2,205.84 146.80 6,824.29 150,725.91

    Grand Total 72,605,767.95 1,992,551.81 260,000.71 714,418.25 308,546.73 667,561.43 103,050.35 250,857.80 4,296,987.08

    or say `. 4,296,987.00

    You might also like