Ex Gratia Payment Summary

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms IF_EGP_W3
of Contract PW-CF1, PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with REV2
31-05-
the Schedule to Appendix Three of the Agreement - for Building Works 2022

Project Particulars (to be competed by the Project Design Team)

Project Name Local Housing Project

Location Mews Street, Merrytown, Co. Carlow

Contracting Authority Merrytown MDC

Sanctioning Authority Department of Housing

Contract Value (ex VAT) - € €5,432,619.00

Contract Duration (months) 14 Months

Contract Date Sep-22

Designated or Recovery Date Apr-21

Employer's share percentage (ES%) 70%

Contract Payment Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Effective Value (EV) for the Period €392,014.00 €464,491.00 €516,357.00 €547,612.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Material Value for the period €133,284.76 €157,926.94 €175,561.38 €186,188.08 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

MATERIAL INFLATION

Base Amount for Material Price

€16,179.68 €20,569.45 €24,579.71 €32,434.05 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Inflation (BI)

Material Category Inflation (CI)

Reinforcing metal €6,729.46 €2,948.13 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Other Timber - Other €38,000.92 €66,608.24 €81,544.05 €96,387.32 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Electrical fittings €696.96 €1,426.24 €2,859.08 €2,166.07 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Plumbing materials incl. sanitary ware €0.00 €143.69 €11,274.27 €11,970.67 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Insulating Materials €170.88 €382.25 €573.04 €1,072.92 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Plaster €0.00 €0.00 €3,331.95 €5,195.60 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Aggregate of the Amounts for

Material Category Inflation (∑CI) €45,598.22 €71,508.55 €99,582.39 €116,792.59 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Total Material Price Inflation for the

Certificate (MPI) - (BI + ∑CI)) - Formula €61,777.91 €92,077.99 €124,162.10 €149,226.64 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
2, Schedule to Appendix Three, Part 3 (i)

FUEL INFLATION

Fuel Price Inflation for the Certificate €454.88 €793.14 €2,080.04 €1,963.14 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
(FPI)

ENERGY INFLATION

Energy Price Inflation for the

€184.88 €217.12 €241.37 €380.54 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Certificate (EPI)

Total Inflation Amount (TI) Monthly -

Formula 1b, Schedule to Appendix Three, Part €62,417.67 €93,088.26 €126,483.51 €151,570.31 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
2

Page 1 of 19
 Ex Gratia Payment Summary

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms IF_EGP_W3
of Contract PW-CF1, PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with REV2
31-05-
the Schedule to Appendix Three of the Agreement - for Building Works 2022

Project Particulars (to be competed by the Project Design Team)

Project Name Local Housing Project

Location Mews Street, Merrytown, Co. Carlow

Contracting Authority Merrytown MDC

Sanctioning Authority Department of Housing

Contract Value (ex VAT) - € €5,432,619.00

Contract Duration (months) 14 Months

Contract Date Sep-22

Designated or Recovery Date Apr-21

Employer's share percentage (ES%) 70%

Employer's share percentage (ES%)

70% €43,692.37 €65,161.78 €88,538.46 €106,099.22 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Contractor's share percentage
30% €18,725.30 €27,926.48 €37,945.05 €45,471.09 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Ex Gratia Payment for a Certificate

(EGP) - Formula 1a, Schedule to Appendix €43,692.37 €65,161.78 €88,538.46 €106,099.22 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Three, Part 2

Page 2 of 19
 Ex Gratia Payment Summary

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms
of Contract PW-CF1, PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with
the Schedule to Appendix Three of the Agreement - for Building Works
Project Particulars (to be competed by the Project Design Team)
Project Name

Location

Contracting Authority

Sanctioning Authority

Contract Value (ex VAT) - €

Contract Duration (months)

Contract Date

Designated or Recovery Date

Employer's share percentage (ES%)

Contract Payment Number (N)

Payment Month Cumultive Uplift
Effective Value (EV) for the Period €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €1,920,474.00
Material Value for the period €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €652,961.16

MATERIAL INFLATION

Base Amount for Material Price

€0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €93,762.89
Inflation (BI)

Material Category Inflation (CI)

Reinforcing metal €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €9,677.58
Other Timber - Other €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €282,540.53
Electrical fittings €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €7,148.35
Plumbing materials incl. sanitary ware €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €23,388.63
Insulating Materials €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €2,199.10
Plaster €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €8,527.55

Aggregate of the Amounts for

Material Category Inflation (∑CI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €333,481.75

Total Material Price Inflation for the

Certificate (MPI) - (BI + ∑CI)) - Formula €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €427,244.63
2, Schedule to Appendix Three, Part 3 (i)

FUEL INFLATION

Fuel Price Inflation for the Certificate €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €5,291.20
(FPI)

ENERGY INFLATION

Energy Price Inflation for the

€0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €1,023.91
Certificate (EPI)

Total Inflation Amount (TI) Monthly -

Formula 1b, Schedule to Appendix Three, Part €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €433,559.75
2

Page 3 of 19
 Ex Gratia Payment Summary

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms
of Contract PW-CF1, PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with
the Schedule to Appendix Three of the Agreement - for Building Works
Project Particulars (to be competed by the Project Design Team)
Project Name

Location

Contracting Authority

Sanctioning Authority

Contract Value (ex VAT) - €

Contract Duration (months)

Contract Date

Designated or Recovery Date

Employer's share percentage (ES%)

Employer's share percentage (ES%)

70% €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €303,491.82
Contractor's share percentage
30% €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €130,067.92

Ex Gratia Payment for a Certificate

(EGP) - Formula 1a, Schedule to Appendix €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €303,491.82
Three, Part 2

Page 4 of 19
 Material Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the IF_EGP_W3
REV2
Agreement - for Building Works 31-05-2022

BASE AMOUNT FOR INFLATION (BAI) - Reference Schedule to Appendix Three, Part 3 (ii)
Designated or Recovery Date (Indices month) Apr-21

Index Figure (F1) - WPI "All Materials" 110.5

Average rolling monthly inflation (% change) 0.0011

Contract Payment Certificate Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Effective Value (EV) for the Period €392,014.00 €464,491.00 €516,357.00 €547,612.00
Material component (85% x 40%) 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34
Material Value for the period €133,284.76 €157,926.94 €175,561.38 €186,188.08 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Index Figure for the Adjustment Month (F2) 124.4 125.5 126.7 130.6
Base indices (F1) Apr-21 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5
Threshold (N*0.0011) 0.0011 0.0044 0.0055 0.0066 0.0077 0 0 0 0 0 0 0 0 0 0 0
Net Base Amount for Inflation (BI) €16,179.68 €20,569.45 €24,579.71 €32,434.05 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Base Amount for inflation (BI) - forward to summary -

Formula 3, Schedule to Appendix Three, Part 3 (ii)
€16,179.68 €20,569.45 €24,579.71 €32,434.05 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €16,179.68 €36,749.13 €61,328.84 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89

MATERIAL CATEGORY INFLATION AMOUNT ("CI") - Reference Schedule Three, Part 3 (iii)

MATERIALS CATEGORY 1
Category Designated or Index Figure (F1)
Recovery Date
Reinforcing metal Apr-21 118.6

Contract Payment Certificate Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Value of all materials in certificate (Vall) €185,000.00 €280,000.00 €325,875.00 €385,010.00
Value of Material Category in certificate - (Vmc) €20,000.00 €8,500.00 €0.00 €0.00
Base Amount Adjustment Factor (ARmc) % 11% 3% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2) 169.4 169.1 176.3 197.5
Index Figure (F1) Apr-21 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6
Threshold (N*0.0011) 0.0011 0.0044 0.0055 0.0066 0.0077 0 0 0 0 0 0 0 0 0 0 0
Overall Category Uplift €8,478.61 €3,572.56 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €1,749.16 €624.43 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €6,729.46 €2,948.13 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €6,729.46 €2,948.13 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €6,729.46 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58

MATERIALS CATEGORY 2
Category Designated or Index Figure (F1)
Recovery Date
Other Timber - Other Apr-21 102.8

Contract Payment Certificate Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Value of all materials in certificate (Vall) €185,000.00 €280,000.00 €325,875.00 €385,010.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc) €45,500.00 €78,540.00 €96,500.00 €115,420.00
Base Amount Adjustment Factor (ARmc) % 25% 28% 30% 30% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2) 198.1 198.1 198.1 198.1
Index Figure (F1) Apr-21 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8
Threshold (N*0.0011) 0.0011 0.0044 0.0055 0.0066 0.0077 0 0 0 0 0 0 0 0 0 0 0
Overall Category Uplift €41,980.25 €72,377.97 €88,822.73 €106,110.55 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €3,979.33 €5,769.73 €7,278.69 €9,723.22 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €38,000.92 €66,608.24 €81,544.05 €96,387.32 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €38,000.92 €66,608.24 €81,544.05 €96,387.32 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €38,000.92 €104,609.16 €186,153.21 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53

Page 5 of 19
 Material Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the IF_EGP_W3
REV2
Agreement - for Building Works 31-05-2022
MATERIALS CATEGORY 3
Category Designated or Index Figure (F1)
Recovery Date
Electrical fittings Apr-21 111.1

Contract Payment Certificate Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Value of all materials in certificate (Vall) €185,000.00 €280,000.00 €325,875.00 €385,010.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc) €12,500.00 €35,000.00 €65,000.00 €57,500.00
Base Amount Adjustment Factor (ARmc) % 7% 13% 20% 15% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2) 127.5 124.4 125.1 125.5
Index Figure (F1) Apr-21 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1
Threshold (N*0.0011) 0.0011 0.0044 0.0055 0.0066 0.0077 0 0 0 0 0 0 0 0 0 0 0
Overall Category Uplift €1,790.18 €3,997.42 €7,761.82 €7,010.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €1,093.22 €2,571.18 €4,902.74 €4,843.92 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €696.96 €1,426.24 €2,859.08 €2,166.07 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €696.96 €1,426.24 €2,859.08 €2,166.07 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €696.96 €2,123.20 €4,982.28 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35

MATERIALS CATEGORY 4
Category Designated or Index Figure (F1)
Recovery Date
Plumbing materials incl. sanitary ware Apr-21 105.6

Contract Payment Certificate Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Value of all materials in certificate (Vall) €185,000.00 €280,000.00 €325,875.00 €385,010.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc) €0.00 €15,780.00 €67,500.00 €69,875.00
Base Amount Adjustment Factor (ARmc) % 0% 6% 21% 18% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2) 114.2 114.9 131.9 133.4
Index Figure (F1) Apr-21 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6
Threshold (N*0.0011) 0.0011 0.0044 0.0055 0.0066 0.0077 0 0 0 0 0 0 0 0 0 0 0
Overall Category Uplift €0.00 €1,302.93 €16,365.58 €17,857.09 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €0.00 €1,159.24 €5,091.31 €5,886.42 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €0.00 €143.69 €11,274.27 €11,970.67 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €0.00 €143.69 €11,274.27 €11,970.67 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €0.00 €143.69 €11,417.96 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63

MATERIALS CATEGORY 5
Category Designated or Index Figure (F1)
Recovery Date
Insulating Materials Apr-21 104.5

Contract Payment Certificate Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Value of all materials in certificate (Vall) €185,000.00 €280,000.00 €325,875.00 €385,010.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc) €8,500.00 €11,257.00 €18,550.00 €20,415.00
Base Amount Adjustment Factor (ARmc) % 5% 4% 6% 5% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2) 116.2 116.3 116.3 119.6
Index Figure (F1) Apr-21 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5
Threshold (N*0.0011) 0.0011 0.0044 0.0055 0.0066 0.0077 0 0 0 0 0 0 0 0 0 0 0
Overall Category Uplift €914.27 €1,209.21 €1,972.21 €2,792.72 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €743.39 €826.97 €1,399.17 €1,719.80 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €170.88 €382.25 €573.04 €1,072.92 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €170.88 €382.25 €573.04 €1,072.92 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €170.88 €553.13 €1,126.17 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10

MATERIALS CATEGORY 6
Category Designated or Index Figure (F1)
Recovery Date
Plaster Apr-21 125.7

Contract Payment Certificate Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Value of all materials in certificate (Vall) €185,000.00 €280,000.00 €325,875.00 €385,010.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc) €0.00 €0.00 €25,400.00 €44,000.00
Base Amount Adjustment Factor (ARmc) % 0% 0% 8% 11% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2) 144.7 151.9 152.5 152.1
Index Figure (F1) Apr-21 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7
Threshold (N*0.0011) 0.0011 0.0044 0.0055 0.0066 0.0077 0 0 0 0 0 0 0 0 0 0 0
Overall Category Uplift €0.00 €0.00 €5,247.79 €8,902.25 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €0.00 €0.00 €1,915.84 €3,706.65 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €0.00 €0.00 €3,331.95 €5,195.60 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Page 6 of 19
 Material Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the IF_EGP_W3
REV2
Agreement - for Building Works 31-05-2022
Amount for inflation (CI) - forward to summary - Formula
4, Schedule to Appendix Three, Part 3 (iii) €0.00 €0.00 €3,331.95 €5,195.60 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €0.00 €0.00 €3,331.95 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55

Page 7 of 19
 Material Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the
Agreement - for Building Works

BASE AMOUNT FOR INFLATION (BAI) - Reference Schedule to Appendix Three, Part 3 (ii)
Designated or Recovery Date (Indices month) Apr-21

Index Figure (F1) - WPI "All Materials" 110.5

Average rolling monthly inflation (% change) 0.0011

Contract Payment Certificate Number (N)

Payment Month
Effective Value (EV) for the Period
Material component (85% x 40%) 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34 0.34
Material Value for the period €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Index Figure for the Adjustment Month (F2)
Base indices (F1) Apr-21 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5 110.5
Threshold (N*0.0011) 0.0011 0 0 0 0 0 0 0 0 0
Net Base Amount for Inflation (BI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Base Amount for inflation (BI) - forward to summary -

Formula 3, Schedule to Appendix Three, Part 3 (ii)
€0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89 €93,762.89

MATERIAL CATEGORY INFLATION AMOUNT ("CI") - Reference Schedule Three, Part 3 (iii)

MATERIALS CATEGORY 1
Category Designated or
Recovery Date
Reinforcing metal Apr-21

Contract Payment Certificate Number (N)

Payment Month
Value of all materials in certificate (Vall)
Value of Material Category in certificate - (Vmc)
Base Amount Adjustment Factor (ARmc) % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2)
Index Figure (F1) Apr-21 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6 118.6
Threshold (N*0.0011) 0.0011 0 0 0 0 0 0 0 0 0
Overall Category Uplift €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58 €9,677.58

MATERIALS CATEGORY 2
Category Designated or
Recovery Date
Other Timber - Other Apr-21

Contract Payment Certificate Number (N)

Payment Month
Value of all materials in certificate (Vall) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc)
Base Amount Adjustment Factor (ARmc) % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2)
Index Figure (F1) Apr-21 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8
Threshold (N*0.0011) 0.0011 0 0 0 0 0 0 0 0 0
Overall Category Uplift €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53 €282,540.53

Page 8 of 19
 Material Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the
Agreement - for Building Works
MATERIALS CATEGORY 3
Category Designated or
Recovery Date
Electrical fittings Apr-21

Contract Payment Certificate Number (N)

Payment Month
Value of all materials in certificate (Vall) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc)
Base Amount Adjustment Factor (ARmc) % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2)
Index Figure (F1) Apr-21 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1 111.1
Threshold (N*0.0011) 0.0011 0 0 0 0 0 0 0 0 0
Overall Category Uplift €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35 €7,148.35

MATERIALS CATEGORY 4
Category Designated or
Recovery Date
Plumbing materials incl. sanitary ware Apr-21

Contract Payment Certificate Number (N)

Payment Month
Value of all materials in certificate (Vall) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc)
Base Amount Adjustment Factor (ARmc) % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2)
Index Figure (F1) Apr-21 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6 105.6
Threshold (N*0.0011) 0.0011 0 0 0 0 0 0 0 0 0
Overall Category Uplift €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63 €23,388.63

MATERIALS CATEGORY 5
Category Designated or
Recovery Date
Insulating Materials Apr-21

Contract Payment Certificate Number (N)

Payment Month
Value of all materials in certificate (Vall) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc)
Base Amount Adjustment Factor (ARmc) % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2)
Index Figure (F1) Apr-21 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5 104.5
Threshold (N*0.0011) 0.0011 0 0 0 0 0 0 0 0 0
Overall Category Uplift €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Amount for inflation (CI) - forward to summary - Formula

4, Schedule to Appendix Three, Part 3 (iii) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10 €2,199.10

MATERIALS CATEGORY 6
Category Designated or
Recovery Date
Plaster Apr-21

Contract Payment Certificate Number (N)

Payment Month
Value of all materials in certificate (Vall) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Value of Material Category in certificate - (Vmc)
Base Amount Adjustment Factor (ARmc) % 0% 0% 0% 0% 0% 0% 0% 0% 0%
Index Figure for the Adjustment Month (F2)
Index Figure (F1) Apr-21 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7 125.7
Threshold (N*0.0011) 0.0011 0 0 0 0 0 0 0 0 0
Overall Category Uplift €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Less Base Amount Adjustment (BI x ARmc) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Net Amount for Inflation (CI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Page 9 of 19
 Material Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the
Agreement - for Building Works
Amount for inflation (CI) - forward to summary - Formula
4, Schedule to Appendix Three, Part 3 (iii) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative material uplift €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55 €8,527.55

Page 10 of 19
 Fuel Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the IF_EGP_W3
REV2
Agreement - for Building Works 31-05-2022

Calculation of Fuel Price Inflation (FPI) - Formula 6, Schedule to Appendix Three of the Agreement, Part 3
Designated or Recovery Date (indices Month)

Index Figure (F1) 106.0

Contract Payment Certificate Number (N) 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Effective Value (EV) for the Period €392,014.00 €464,491.00 €516,357.00 €547,612.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Fuel component for the period (Y) 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00%
Total Fuel value €3,920.14 €4,644.91 €5,163.57 €5,476.12 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Fuel
Index Figure for the Adjustment Month (F2) 118.3 124.1 148.7 144.0
Index Figure (F1) 106.0 106.0 106.0 106.0 106.0 106.0 106.0 106.0 106.0 106.0

% Change 11.60% 17.08% 40.28% 35.85% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00%

Net Fuel Price Inflation (FPI) €454.88 €793.14 €2,080.04 €1,963.14 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Fuel Price Inflation (FPI)- forward to summary €454.88 €793.14 €2,080.04 €1,963.14 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative uplift €454.88 €1,248.02 €3,328.07 €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20

Page 11 of 19
 Fuel Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the
Agreement - for Building Works

Calculation of Fuel Price Inflation (FPI) - Formula 6, Schedule to Appendix Three of the Agreement, Part 3
Designated or Recovery Date (indices Month)

Index Figure (F1) 106.0

Contract Payment Certificate Number (N)

Payment Month
Effective Value (EV) for the Period €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Fuel component for the period (Y) 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00%
Total Fuel value €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Fuel
Index Figure for the Adjustment Month (F2)
Index Figure (F1) 106.0 106.0 106.0 106.0 106.0 106.0 106.0 106.0 106.0 106.0

% Change -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00%

Net Fuel Price Inflation (FPI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Fuel Price Inflation (FPI)- forward to summary €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative uplift €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20 €5,291.20

Page 12 of 19
 Fuel Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of Contract PW-CF1,
PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the Schedule to Appendix Three of the
Agreement - for Building Works

Calculation of Fuel Price Inflation (FPI) - Formula 6, Schedule to Appendix Three of the Agreement, Part 3
Designated or Recovery Date (indices Month)

Index Figure (F1) 106.0

Contract Payment Certificate Number (N)

Payment Month
Effective Value (EV) for the Period €0.00 €0.00 €0.00 €0.00
Fuel component for the period (Y) 1.00% 1.00% 1.00% 1.00% 1.00%
Total Fuel value €0.00 €0.00 €0.00 €0.00

Fuel
Index Figure for the Adjustment Month (F2)
Index Figure (F1) 106.0 106.0 106.0 106.0

% Change -100.00% -100.00% -100.00% -100.00%

Net Fuel Price Inflation (FPI) €0.00 €0.00 €0.00 €0.00

Fuel Price Inflation (FPI)- forward to summary €0.00 €0.00 €0.00 €0.00
Cumulative uplift €5,291.20 €5,291.20 €5,291.20 €5,291.20

Page 13 of 19
 Energy Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of
Contract PW-CF1, PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the IF_EGP_W3
REV2
Schedule to Appendix Three of the Agreement - for Building Works 31-05-2022

Calculation of Energy Price Inflation (EPI) - Formula 7, Schedule to Appendix Three of the Agreement, Part 4
Designated or Recovery Date (Indices month) Apr-21

Index Figure (F1) 119.8

Contract Payment Certificate Number 4 5 6 7

Payment Month Jan-22 Feb-22 Mar-22 Apr-22
Effective Value (EV) for the Period €392,014.00 €464,491.00 €516,357.00 €547,612.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Energy component for the period (Y) 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25%
Total Energy cost €980.04 €1,161.23 €1,290.89 €1,369.03 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Energy
Index Figure for the Adjustment Month (F2) 142.4 142.2 142.2 153.1
Index Figure (F1) Apr-21 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8

% Change 18.86% 18.70% 18.70% 27.80% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00%

Net Energy Price Inflation (EPI) €184.88 €217.12 €241.37 €380.54 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Energy Price Inflation (EPI) - forward to summary €184.88 €217.12 €241.37 €380.54 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative uplift €184.88 €402.01 €643.37 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91

Page 14 of 19
 Energy Price Inflation

Workbook for the Calculation of the EX Gratia Payment for Unamended Public Works Forms of
Contract PW-CF1, PW-CF2 & PW-CF5 & dated Prior to 7 January 2022 in accordance with the
Schedule to Appendix Three of the Agreement - for Building Works

Calculation of Energy Price Inflation (EPI) - Formula 7, Schedule to Appendix Three of the Agreement, Part 4
Designated or Recovery Date (Indices month) Apr-21

Index Figure (F1) 119.8

Contract Payment Certificate Number

Payment Month
Effective Value (EV) for the Period €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Energy component for the period (Y) 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25%
Total Energy cost €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Energy
Index Figure for the Adjustment Month (F2)
Index Figure (F1) Apr-21 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8 119.8

% Change -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00% -100.00%

Net Energy Price Inflation (EPI) €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00

Energy Price Inflation (EPI) - forward to summary €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00 €0.00
Cumulative uplift €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91 €1,023.91

Page 15 of 19
 Workbook for the Calculation of the EX Gratia Payment for Unamended P
Forms of Contract PW-CF1, PW-CF2 & PW-CF5 & dated Prior to 7 Janua
accordance with the Schedule to Appendix Two of the Agreement - for Bu

Indices for the Calculation of Material Price Inflation (FPI) - Formula 3, Schedule t
CSO Table 3 Deta

CSO Link Monthly Index for 2020

Materials Jan Feb Mar Apr May Jun Jul Aug Sep
Cement 120.3 120.3 120.3 120.3 120.3 120.3 120.3 120.3 120.3
Precast concrete 112.4 112.4 112.4 112.4 112.4 112.4 112.4 112.3 112.3
Other Structural steel 96.2 97.5 98.6 98.4 98.4 96.4 95.9 97.7 99.1
Reinforcing metal 104.2 104.3 104.3 104.4 103.6 103.7 104.0 103.3 103.4
Other (in the category of Rough Timber including
plain sawn 107.9 107.9 107.1 107.1 107.1 107.4 107.4 107.0 107.0
Other (in the category of Other Timber) 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8
Bituminous emulsions 108.0 108.6 106.8 103.7 101.6 94.3 95.0 94.0 94.2
Electrical fittings 104.4 104.5 104.4 104.6 104.6 104.6 104.8 104.2 104.2
Plumbing materials incl. sanitary ware 105.6 105.6 105.6 105.6 105.6 105.6 105.6 104.7 104.9
Plaster 115.4 116.2 116.2 116.2 115.5 115.6 116.2 115.7 115.9
Insulating materials 101.8 102.8 102.8 102.8 102.8 102.8 102.8 102.6 102.6
All materials 107.8 107.5 107.7 108.6 107.9 108.5 108.5 106.2 106.4

Indices for the Calculation of Fuel Price Inflation (FPI) - Formula 6, Schedule to App
CSO Table 5 Wholesale Price Indices

CSO Link Monthly Index for 2020

Fuel Jan Feb Mar Apr May Jun Jul Aug Sep

Gas oil (other than autodiesel) 106.5 102.9 90.3 85.4 84.6 90.2 91.5 91.6 87.4

Indices for the Calculation of Energy Price Inflation (EPI) - Formula 7, Schedule to A
CSO Table 7 Consum

CSO Link Monthly Index for 2020

Energy Jan Feb Mar Apr May Jun Jul Aug Sep

04.5.1 Electricity 112.0 112.0 112.0 110.7 109.5 109.3 109.3 109.3 109.3
or Unamended Public Works
Prior to 7 January 2022 in IF_EGP_W3
REV2
reement - for Building Works 31-05-2022

Formula 3, Schedule to Appendix Three of the Agreement, Part 3(i) & Formula 4, Schedule to Appendix Three
CSO Table 3 Detailed Wholesale Price Indices (excluding VAT) for Building and Construction Materials
Base: Year 2015 = 100
Monthly Index for 2021
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct
120.4 120.4 120.4 122.1 122.1 122.1 126.1 126.1 126.1 126.1 126.1 126.1 130.5
112.3 112.3 112.3 112.3 112.3 112.3 112.3 112.3 112.3 113.8 121.9 121.9 121.9
100.3 102.6 102.6 116.0 117.5 120.6 122.9 132.9 139.8 155.5 158.6 158.6 163.5
103.5 103.7 104.1 108.1 109.4 114.0 118.6 121.1 124.8 154.6 164.1 164.5 166.1

107.5 107.5 107.5 108.7 109.6 125.1 142.7 142.7 168.7 176.7 177.5 178.9 189.1
102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 102.8 198.1 198.1 198.1
93.8 93.9 94.2 97.1 97.7 98.4 98.9 99.0 106.7 107.3 107.6 107.2 107.9
104.2 104.1 104.1 104.7 105.0 108.8 111.1 111.9 123.7 125.4 125.6 126.3 126.7
104.9 104.9 104.9 105.6 105.6 105.6 105.6 105.6 108.1 112.6 112.9 112.9 113.8
115.6 115.8 115.9 117.0 116.8 125.6 125.7 126.0 131.1 139.2 139.4 138.5 140.8
102.6 102.6 102.6 102.6 103.9 103.9 104.5 104.8 107.0 109.1 109.4 109.4 114.6
106.2 106.0 105.9 106.6 106.6 108.4 110.5 111.3 114.7 117.0 119.7 120.2 122.2

ula 6, Schedule to Appendix Three of the Agreement, Part 3

Wholesale Price Indices (excluding VAT) for Energy Products (i.e Fuels purchased by Manufacturing industry) ***GAS O
Base: Year 2015 = 100
Monthly Index for 2021
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct

88.9 90.0 92.9 95.9 98.6 101.8 99.8 103.7 105.7 108.2 106.8 108.7 116.6

rmula 7, Schedule to Appendix Three of the Agreement, Part 4

CSO Table 7 Consumer price indices (COICOP DIVISION 04 Housing, Water, Electricity) ***ELECTRICITY ONLY)
Base: Year 2016 = 100
Monthly Index for 2021
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct

116.3 116.3 116.3 116.3 116.3 116.3 119.8 119.8 119.8 121.6 129.9 131.7 134.3
edule to Appendix Three of the Agreement, Part 3(ii)
ruction Materials

Monthly Index for 2022

Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov
130.5 130.5 135.9 135.9 135.9 144.5
121.9 126.1 136.6 136.6 136.6 136.6
163.5 163.5 174.3 174.3 197.9 210.5
166.0 165.5 169.4 169.1 176.3 197.5

189.4 189.4 192.3 186.5 186.5 185.0

198.1 198.1 198.1 198.1 198.1 198.1
109.0 108.8 109.1 116.3 117.3 120.0
126.9 127.0 127.5 124.4 125.1 125.5
114.2 114.2 114.2 114.9 131.9 133.4
141.7 141.2 144.7 151.9 152.5 152.1
114.6 114.6 116.2 116.3 116.3 119.6
122.9 123.0 124.4 125.5 126.7 130.6

cturing industry) ***GAS OIL ONLY***

Monthly Index for 2022

Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov

115.8 112.9 118.3 124.1 148.7 144.0

ELECTRICITY ONLY)

Monthly Index for 2022

Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov

140.6 142.4 142.4 142.2 142.2 153.1

Dec

Dec

Dec