Model Escalation

Reimbursement of difference in Seignorage charges as per Agreement clause 104 of GCC
Upto RA bill No. 10& Part

Name of work:-Pula Subbaiah Veligonda Project – Package II -Closing of Sunkesula Gap – Excavation of Feeder Canal and Teegaleru Canal including Construction of CM & CD works
and distributory system for 62,000 Acres on EPC Turnkey System
Sub-Work:- Package No. IID-Earth work Excavation and construction of under tunnel of Feeder Canal from Km. 3.400 (under tunnel). in all respects including roads, plantation &
Maintenance HPs & Drawings – As approved in Package No.II (Part of Balance work deleted) under 60(C) of P.S. to APDSS vide SE’s Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017
from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004, Dt.09.11.2004.
Agreement No:- 30/2017-18, Dt: 13-11-2017, Value:- Rs. 51,35,919/-
Supl.Agreement No : 24/2018-19, Dt: 20-07-2018, Value:- Rs. 7,84,22,589/-
Name of the contractor:- M/s RR Edifice
Seignorage to be recovered as
RA Bill Details Seignorage as recovered per Agreement
Difference to be
Description of Quantity
Sl.No. Material Cum reimbursed as per Remarks
Month & clause 104 of GCC
Bill No Year Rate Amount (RS.) MB Reference Rate Amount (RS.)
1 2 3 4 5 6 7 8 9 10 11 12
1 Metal 165.477 75.00 12,411 P-90 of MB 7 33.00 5461 6,950
11 Dec-18 MRK(P-IID)
2 Sand 80.94 50.00 4,047 30.00 2428 1,619
3 Metal 2270.005 75.00 170,250 33.00 74910 95,340
P- of MB 2 MRK(P-
4 14 Aug-20 Sand 1110.29 50.00 55,515 30.00 33309 22,206
IID)
5 Gravel 4994.98 30.00 149,849 13.00 64935 84,914
Total difference amount in Seignorage charges to be Reimbursed as per Agreement clause 104 of GCC (Rs.) 211,029
For RR Edifice
Asst. Executive Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

Authorised Signatory VGP Sub-Divison V.G.P.Sub Division V.G.P. Division Construction Circle
Markapur. Markapur. Markapur Ongole
PULA SUBBAIAH VELIGONDA PROJECT-PACKAGE-IID
Name of The Agency : M/s RR Edifice

Name of work : Pula Subbaiah Veligonda Project – “Closing of Sunkesula Gap –
Excavation of Feeder and Teegaleru Canal including Construction of CM
& CD works and distributory system for 62000 Acres on EPC Turnkey
System
Sub-Work:- Package No. IID-Earth work Excavation and construction of under tunnel
of Feeder Canal from Km. 3.400 (under tunnel). in all respects including
roads, plantation & Maintenance HPs & Drawings – As approved in
Package No.II (Part of Balance work deleted) under 60(C) of P.S. to
APDSS vide SE’s Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017
from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt.,
No.03VGP/2004, Dt.09.11.2004.
Agreement No : 30/2017-18, Dt: 13-11-2017, Value:- Rs. 51,35,919/-

Supl.Agreement No : 24/2018-19, Dt: 20-07-2018, Value Rs. 7,84,22,589/-
Supl.Agreement No : 15/2020-21, Dt: 23.09.2020, Value Rs. 3,38,28,633/-
ABSTRACT OF OVERALL PRICE ADJUSTMENT ON STEEL, FUEL, LABOUR, MACHINERY & OTHER MATERIALS
Period for bill No. 11,14& Part and Release of GST @5% No. 10,11,12& Part.
S.No. Description Amount in Rs.
1 Cement 706,134
2 Steel 339,168
3 Fuel 5,321,059
4 Labour 7,214,086
5 Machinery 2,253,501
6 Other Materials 3,318,813
7 Release of GST @5% 818,774
8 Reimbursement of difference in Seignorage charges 211,029
Total 20,182,564
For RR Edifice
Authorised Signatory
Asst. Executive Engineer Dy. Executive Engineer EXECUTIVE ENGINEER

VGP Sub-Divison VGP Sub-Divison VGP DIVISION
Markapur. Markapur. MARKAPUR
Superintending Engineer
Construction Circle
Ongole
Price Adjustment towards Cement
For bill No. LS 11,14 & Part
Name of work : Pula Subbaiah Veligonda Project – “Closing of Sunkesula Gap – Excavation of Feeder and Teegaleru Canal
including Construction of CM & CD works and distributory system for 62000 Acres on EPC Turnkey System
Package No. IID-Earth work Excavation and construction of under tunnel of Feeder Canal from Km. 3.400 (under
tunnel). in all respects including roads, plantation & Maintenance HPs & Drawings – As approved in Package No.II
Sub-Work:- (Part of Balance work deleted) under 60(C) of P.S. to APDSS vide SE’s Proced.No. SE/CC(P)/OGL/194 M,
Dt.14.03.2017 from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004,
Dt.09.11.2004.
Cement Qty Cement
Base
Sl. Bill Month of Qty of Qty during Base Prevailing Rate Difference Variation
Recording
Discription of Item M.B Reference Rate (+5%)
No No Concrete Per Cum Total Qty month Rate(Rs) (Rs) (Rs) Amount (Rs)
(Rs)
in kg in kg in (MT)
1 11 Dec-18 RCC M30 195.32 6 MRK(P-IID) P-48 391 76368.556 76.369 2700 2835 3900 1065 81333
2 1688.761 1 MRK(P-IID) P-21 290 489740.690

Jul-20 PCC M15 611.331 2700 2835 3680 845 516575
3 419.276 1 MRK(P-IID) P-23 290 121590.040
4 PCC M15 33.968 1 MRK(P-IID) P-24 290 9850.720

14
5 RCC M25 145.668 1 MRK(P-IID) P-25 372 54188.496
Aug-20 128.078 2700 2835 3680 845 108226
6 PCC M15 33.968 1 MRK(P-IID) P-26 290 9850.720
7 RCC M25 145.668 1 MRK(P-IID) P-27 372 54188.496
Price Adjustment towards Cement in (Rs) 706,134
For RR Edifice
Asst. Executive Engineer Dy. Executive Engineer EXECUTIVE ENGINEER Superintending Engineer
Authorised Signatory VGP Sub-Divison VGP Sub-Divison VGP DIVISION Construction Circle
Markapur. Markapur. MARKAPUR Ongole
Price Adjustment towards Steel
For bill No.LS 11 & Part
Name of work : Pula Subbaiah Veligonda Project – “Closing of Sunkesula Gap – Excavation of Feeder and
Teegaleru Canal including Construction of CM & CD works and distributory system for 62000
Acres on EPC Turnkey System
Sub-Work:- Package No. IID-Earth work Excavation and construction of under tunnel of Feeder Canal from
Km. 3.400 (under tunnel). in all respects including roads, plantation & Maintenance HPs &
Drawings – As approved in Package No.II (Part of Balance work deleted) under 60(C) of P.S.
to APDSS vide SE’s Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017 from the scope of the M/s
Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004, Dt.09.11.2004.

Steel Qty
Total Qty Base Prevailing
Sl. Month of Base Difference Variation
Bill No Recording Description of Item M.B Reference Total Qty during Rate (+5%) (BOCE) Rate
No Qty in kg Rate(Rs) (Rs) Amount (Rs)
in MT month (Rs) ( Rs.)
in MT
1 11 Dec-18 Placement of Steel 4 MRK(P-IID) P-43 23190.715 23.191 23.191 27500 28875 43500 14625 339168
Price Adjustment towards Steel in (Rs) 339,168
For RR Edifice
Authorised Signatory VGP Sub-Division VGP Sub-Division VGP DIVISION Construction Circle
CALCULATION OF PRICE VARIATION AMOUNT TOWARDS FUEL
For RA Bill No 11,14 & Part
Name of work:- Pulasubbaiah Veligonda Project-Package -II-Closing Sunkesula Gap, Excavation of Feeder Canal and Teegaleru Canal including
Construction of CM & CD works, Distributory System for 62,000 Acres on EPC System.
Sub-Work:- Earth work Excavation and construction of under tunnel of Feeder Canal from Km. 3.400 (under tunnel). in all respects including roads,
plantation & Maintenance HPs & Drawings – As approved in Package No.II (Part of Balance work deleted) under 60(C) of P.S. to APDSS vide SE’s
Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017 from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004,
Dt.09.11.2004.
Supl.Agreement No :-24/2018-19, Dt: 20-07-2018, Value Rs. 7,84,22,589/-
HSD RATE (Rs)
BILL MONTH RATE ON FUEL

TURN OVER IN BASE BASE 15th OF FOR EARTH WORK FUEL RATE
Sl.NO & BILL NO BILL AMOUNT BASE RATE RATE RATE FACTOR
YEAR THE QUARTER MID (P.F) VARIATION AMOUNT(RS)
RATE +5% -5% Diff
(FO) (FO) MONTH
(F1)
1 2 3 4 5 6 7 8 9 10 11 12
Concrete Works
=0.85X4.23/100 X 1342832 X
1 Dec-18 11 1,342,832 1,342,832 26.13 27.44 24.82 71.74 44.30 4.23% (71.74 -27.44)/27.44
= 77947
Earth Works
=0.85X18.69/100 X 1116725 X
1 Jul-20 14 1,116,725 1,116,725 26.13 27.44 24.82 79.74 52.30 18.69% (79.74 -27.44)/27.44
= 338136
Concrete Works
=0.85X4.23/100 X 4305404 X
1 Jul-20 14 4,305,404 4,305,404 26.13 27.44 24.82 79.74 52.30 4.23% (79.74 -27.44)/27.44
= 295047
Earth Works
=0.85X18.69/100 X 14171024 X
1 Aug-20 14 14,171,024 26.13 27.44 24.82 81.45 54.01 18.69% (81.45 -27.44)/27.44
=0.85X18.69/100 X 14171024 X
1 Aug-20 14 14,171,024 14,171,024 26.13 27.44 24.82 81.45 54.01 18.69% (81.45 -27.44)/27.44
= 4431181
Concrete Works
=0.85X4.23/100 X 2525753 X
2 Aug-20 14 2,525,753 2,525,753 26.13 27.44 24.82 81.45 54.01 4.23% (81.45 -27.44)/27.44
= 178748
Total Fuel Escalation 5,321,059
Certified that the amounts furnished in the proposals are verified with original records and found to be correct

V.G.P.Sub Division V.G.P.Sub Division V.G.P. Division Construction Circle
Markapur Markapur Markapur Ongole
Price Adjustment of Labour,Machinery and Other materials As Per G.O.M.S No.22
Labour Component
Name of work : Pula Subbaiah Veligonda Project–Package II-Closing of Sunkesula Gap – Excavation of Feeder and Teegaleru Canal including Construction of CM & CD
works and distributory system for 62,000 Acres on EPC Turnkey System
Sub-Work:- Package No. IID-Earth work Excavation and construction of under tunnel of Feeder Canal from Km. 3.400 (under tunnel). in all respects including
roads, plantation & Maintenance HPs & Drawings – As approved in Package No.II (Part of Balance work deleted) under 60(C) of P.S. to APDSS vide
SE’s Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017 from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004,
Dt.09.11.2004.
Percentage of Factors approval : CE & DWRO/Pkm DIST / OGL / DEE2/ AEE1 / 36 /2005 / VGP/ P-II / Vol.14, Dt: 10.08.2016.
1) Labour = 19.96%, 2) Machinery = 33.07% & 3) Other Materials = 21.06%
Labour component for earth work & concrete works
Price index of labour

R - value after during the month (L1)
Deduction 2.8% VAT 1.05 X all india
=(L)*4.63 The Labour
and Seignorage Consumer Price Price Adjustment
Price index of Bureau announced new
S.No. Month-Year RA Bill No. Charges-Earth work labour during at Index for Price index of Percentage of of labour
series AICPI for industrial
and Industrial labour during labour component ( In Rs.)
the time of bid workers with base 2001 in
concrete works workers on the the month (L) component (VL=0.85 X
tender opening 2006. So, the index
(R) month of last (PL)=19.96% (PL/100) X R X ((L1-
on Oct-2004 numbers from
date for Filling of L0)/L0)
2006 are obtained by
Bids (L0)
multiplying it with the link
factor of 4.63
1 2 3 4 5 6 7 8 9 10
1 Dec'18 11 1342832 526 552.300 302 1398.260 19.96% 348,960
2 Jul'20 14 5422129 526 552.300 336 1555.680 19.96% 1,671,243
3 Aug'20 14 16696777 526 552.300 338 1564.940 19.96% 5,193,883
TOTAL: 7,214,086
Price Adjustment towards Labour 7,214,086
For RR Edifice
Page 8 of 67
Machinery Component
Pula Subbaiah Veligonda Project–Package II-Closing of Sunkesula Gap – Excavation of Feeder and Teegaleru Canal including Construction of CM & CD
Name of work :
works and distributory system for 62,000 Acres on EPC Turnkey System
Package No. IID-Earth work Excavation and construction of under tunnel of Feeder Canal from Km. 3.400 (under tunnel). in all respects including
roads, plantation & Maintenance HPs & Drawings – As approved in Package No.II (Part of Balance work deleted) under 60(C) of P.S. to APDSS vide
Sub-Work:-
SE’s Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017 from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004,
Dt.09.11.2004.

1) Labour = 19.96%, 2) Machinery = 33.07% & 3) Other Materials=21.06%
Machinery component for earth work & concrete works
R - value after Price index

Deduction 2.8% 1.05X Price of Machinery Machinery &
Price index of
VAT and Index for &Machinery Tolls with LF Machinery & Price Adjustment
Machinery
Seignorage Machinery Tools during (1.251) Machine Tools percentage of Machinery
S.No. Month-Year RA Bill No. &Machinery
Charges-Earth &Machinery the month With LF of 1.402 of Machinery &Machinery Tools
Tools during at
work and Tools as on the (M1) component component( In Rs.)
the time of bid
concrete works month of last Comparision to (PM)=33.07% (VM=0.85 x (PM/100) x
tender opening
(R) date for Filling 2004-05 R x ((M1-M0)/M0)
on Oct-2004
of Bids (M0)
New Series Comparision to
from Jan'2017 2011-12 Series
1 2 3 5 6 7 8 9 10 11 12
1 Dec'18 11 1,342,832 141.100 148.155 111.80 139.862 196.087 33.07% 122,119
2 Jul'20 5,422,129 141.100 148.155 112.90 141.238 198.016 33.07% 512,941

14
3 Aug'20 16,696,777 141.100 148.155 113.60 142.114 199.244 33.07% 1,618,441
TOTAL: 2,253,501
Price Adjustment towards Machinery 2,253,501
For RR Edifice
Page 9 of 67
Other Materials Component

Name of work : Pula Subbaiah Veligonda Project–Package II-Closing of Sunkesula Gap – Excavation of Feeder and Teegaleru Canal including Construction of CM & CD works and
distributory system for 62,000 Acres on EPC Turnkey System
Sub-Work:- Package No. IID-Earth work Excavation and construction of under tunnel of Feeder Canal from Km. 3.400 (under tunnel). in all respects including roads,
plantation & Maintenance HPs & Drawings – As approved in Package No.II (Part of Balance work deleted) under 60(C) of P.S. to APDSS vide SE’s Proced.No.
SE/CC(P)/OGL/194 M, Dt.14.03.2017 from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004, Dt.09.11.2004.
Other Materials component for earth work & concrete works
R - value after Price index

All Commodities
Deduction 2.8% VAT of Other Materials
with LF (1.561)
and Seignorage Price index of during the month
1.05X Price Index for Price Adjustment of Other
S.No. Month-Year RA Bill No. Charges-Earth work Other Materials Other Materials as on All Commodities With percentage
Materials component( In
and during at the LF of 1.873 of other materials
the month of last date Rs.)
concrete works time of bid (OM1) Comparision to component
for Filling of Bids (VOM=0.85 x (POM/100) x R x
(R) tender opening 2004-05 (POM)=21.06%
(OM0) ((OM1-OM0)/OM0)
on Oct-2004
New Series from Comparision to

Jan'2017 2011-12 Series
1 2 3 4 5 6 7 8 9 10 11
1 Dec'18 11 1,342,832 188.900 198.345 120.100 187.476 351.143 21.06% 185,181
2 Jul'20 5,422,129 188.900 198.345 121.000 188.881 353.774 21.06% 760,603

14
3 Aug'20 16,696,777 188.900 198.345 121.700 189.974 355.821 21.06% 2,373,029
TOTAL: 3,318,813
Price Adjustment towards Materials 3,318,813
For RR Edifice
Page 10 of 67
Statement showing the "R" value after deduction of VAT (@ 2.8%) and Seignorag
Name of work : Pula Subbaiah Veligonda Project – Package II -Closing o
Excavation of Feeder Canal and Teegaleru Canal includi
CM & CD works and distributory system for 62,000 Acre
System
Sub-Work:- Package No. IID-Earth work Excavation and construction

Feeder Canal from Km. 3.400 (under tunnel). in all respec
plantation & Maintenance HPs & Drawings – As approved
(Part of Balance work deleted) under 60(C) of P.S. to
Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017 from th
Jai-Prakash Gayatri(JV), Hyderabad vide Agt.,
Dt.09.11.2004.
Supply Agreement No : 24/2018-19, Dt: 20-07-2018, Value:- Rs. 7,84,22,589/-
Supply Agreement No : 15/2020-21, Dt: 23.09.2020, Value:- Rs. 3,38,28,633/-
Work done value in Rs.
Sl. Bill Month& Amount of

Earth work/Concrete work work after Deduct
No. No. Year Deduct VAT
deduction of Seignorage
(2.80%)
TP (4.48%) Charges
in Rs
1 2 3 4 5 7 8
1 11 Dec-18 Concrete work 1389686 38911 7943
Total bill 11 & part 1389686 38911 7943
2 Earth work 1303060 36486 149,849.00

Jul-20
3 Concrete work 4524550 126687 92459
14
4 Earth work 14579243 408219 -
Aug-20
5 Concrete work 2614722 73212 15757
Total bill 14 & part 23,021,575 644604 258,065
For Unison Constructions

Asst. Executive Engineer
Dy. Executive Engineer
Managing Partner VGP Sub-Divison-1 VGP Sub-Divison-1
Dornala@Markapur. Dornala@Markapur.
4504.21335
1590.75525
2.8%) and Seignorage Charges
ect – Package II -Closing of Sunkesula Gap –

and Teegaleru Canal including Construction of
ory system for 62,000 Acres on EPC Turnkey
Excavation and construction of under tunnel of

(under tunnel). in all respects including roads,
& Drawings – As approved in Package No.II
ed) under 60(C) of P.S. to APDSS vide SE’s
4 M, Dt.14.03.2017 from the scope of the M/s
Hyderabad vide Agt., No.03VGP/2004,
Value:- Rs. 51,35,919/-

Value:- Rs. 7,84,22,589/-
Value:- Rs. 3,38,28,633/-
R - value after
Deduction 2.8% VAT
and Seignorage
Charges-Earth work
and Remarks
concrete works
(R)
9 10
1342832 #REF!
1342832
1116725
4305404
14171024
2525753
22,118,906
Engineer
Statement showing recoveries of Seignorage charges
Name of The Agency : M/s RR Edifice (JV)

Name of work : Pula Subbaiah Veligonda Project – Package II -Closing of Sunkesula Gap – Excavation of
Feeder Canal and Teegaleru Canal including Construction of CM & CD works and
distributory system for 62,000 Acres on EPC Turnkey System
Sub-Work:- Package No. IID-Earth work Excavation and construction of under tunnel of Feeder Canal
from Km. 3.400 (under tunnel). in all respects including roads, plantation & Maintenance
HPs & Drawings – As approved in Package No.II (Part of Balance work deleted) under
60(C) of P.S. to APDSS vide SE’s Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017 from the
scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004,
Dt.09.11.2004.
Item of Seignorage Total

charges as
executed Amount in amount for
Bill .No. Month MB Ref Meterials per
quantitty in Agreement
Rs. month
Cum rates in Rs.
1 2 3 5 6 7 8 = (6 x 7) 9
Metal 165.477 33 5461

11 Dec-18 P- 48 of MB 6 MRK(P-IID) 7943
Sand 82.738 30 2482
Metal 1939.394 33 64000

P- 21,23 of
Jul-20 92459
MB 1 MRK(P-IID)
Sand 948.617 30 28459
14
Metal 330.53 33 10907
P-24,25,26,27 of
Aug-20 15757
MB 1 MRK(P-IID)
Sand 161.672 30 4850
Total 116159
For RR Edifice

Authorised Signatory VGP Sub-Divison VGP Sub-Divison VGP DIVISION
Markapur. Markapur. MARKAPUR
Statement showing month wise break-up for the R
Name of work : Pula Subbaiah Veligonda Project – Package II -Clos
Canal including Construction of CM & CD works and d
Sub-Work:- Package No. IID-Earth work Excavation and constr
tunnel). in all respects including roads, plantation &
(Part of Balance work deleted) under 60(C) o
Dt.14.03.2017 from the scope of the M/s Jai-
Agreement No : Dt.09.11.2004.
30/2017-18, Dt: 13-11-2017, Value:- Rs. 51,35,9
Supply Agreement No : 24/2018-19, Dt: 20-07-2018, Value:- Rs. 7,84,22,5
Supply Agreement No : 15/2020-21, Dt: 23.09.2020, Value:- Rs. 3,38,28,6
Sl. Bill Month& Total Qty for

Item MB Ref Qty
No. No. Year Month
1 2 3 4 5 6.000 7.000
1 Steel placement 4 MRK(P-IID) P-42 23.191 23.191
Dec-18
2 11 RCC M30 6 MRK(P-IID) P-48 179.866 179.866
Total bill 11 & part
3 EW: Formation of Cross 6655.579

bunds 3 MRK(P-IID) P-29 6655.579
4 Formation of Banks 3 MRK(P-IID) P-31 4994.985 4994.985

Jul-20
5 Curved Appron All Soils 3 MRK(P-IID) P-33 4163.500 4163.500
6 PCC M15 1 MRK(P-IID) P-21 1688.760
2108.036
7 PCC M15 1 MRK(P-IID) P-23 419.276
8 Curved Appron HDR 3 MRK(P-IID) P-34 16902.860 16902.860
9 F&F 3 MRK(P-IID) P-35 12723.490 12723.490
10 HR 3 MRK(P-IID) P-35 5426.510 5426.510
11 14 Approch Channel All Soils 3 MRK(P-IID) P-36 5987.020 5987.020
12 HDR 3 MRK(P-IID) P-37 16891.150 16891.150
13 Aug-20 F&F 3 MRK(P-IID) P-37 19392.760 19392.760
14 HR 3 MRK(P-IID) P-38 3155.130 3155.130
15 Dewatering during EW 3 MRK(P-IID) P-38 85974.000 85974.000
16 PCC M15 1 MRK(P-IID) P-24 33.968
67.936
17 PCC M15 1 MRK(P-IID) P-26 33.968
18 RCC M25 1 MRK(P-IID) P-25 145.668
291.336
19 RCC M25 1 MRK(P-IID) P-27 145.668
20 Balance bill amount
Total bill 14 & part
For Unison Constructions

Managing Partner VGP Sub-Divison-1
Dornala@Markapur.
4504.21335 4.886
1590.75525 1.591
6.477
break-up for the RA bill No. 11,14& part
– Package II -Closing of Sunkesula Gap – Excavation of Feeder Canal and Teegaleru

M & CD works and distributory system for 62,000 Acres on EPC Turnkey System
avation and construction of under tunnel of Feeder Canal from Km. 3.400 (under
roads, plantation & Maintenance HPs & Drawings – As approved in Package No.II
) under 60(C) of P.S. to APDSS vide SE’s Proced.No. SE/CC(P)/OGL/194 M,
of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004,
ue:- Rs. 51,35,919/-
ue:- Rs. 7,84,22,589/-
ue:- Rs. 3,38,28,633/-
Deduct Amount after
Rate Total Amount Tender deduction
Unit Amount (Rs.) for Month (Rs.) premium Remarks
(Rs.) Tender
(@4.48%) premium (Rs)
8 9 10 11 12 13 14
MT 33223.00 770474
1454864 65178 1389686
Cum 3805.00 684390
1454864 1454864 65178 1389686
74.00 492514
Cum 1364175 61115 1303060
147.00 734264
33.00 137397
Cum 2247.00 4736757 4736757 212207 4524550
Cum 87.00 1470549

Cum 111.00 1412307
Cum 161.00 873668
Cum 33.00 197572 15263027 683784 14579243
Cum 87.00 1469530
Cum 111.00 2152596
Cum 161.00 507976
Cum 83.50 7178829
Cum 2247.00 152652
2737355 122633 2614722

Cum 2966.00 864103
1720600
24,101,314 24,101,314 1,079,739 23,021,575
Dy. Executive Engineer EXECUTIVE ENGINEER

VGP Sub-Divison-1 VGP DIVISION
Dornala@Markapur. MARKAPUR
0.000
7178829
Name of The Agency : M/s Jai Prakash- gayatri (JV)
Name of work : Pula Subbaiah Veligonda Project – Package II - “Closing of Sunkesula Gap – Excavation of Feeder canal and Teegaleru
Canal including Construction of CM & CD works and distributory system for 62,000 Acres on EPC Turnkey System
SE's Areement No : 3VGP/2004-05, dt: 09.11.2004.

R - value
after
Deduction Price Price index
index of 1.05X Price of Other All
2.8% VAT
Commoditie All Price Adjustment
and Other Index for Materials
s with LF Commodities percentage of Other Materials
S.N Month- RA Bill Date of Seignorage Materials Other during the
(1.561) With LF of of other component( In
o. Year No. Recording Charges- during at Materials as month
1.873 materials Rs.)
Earth work the time of on the month
(OM1) component (VOM=0.85 x
and bid tender of last date for
Comparision (POM)=21.06% (POM/100) x R x
concrete opening Filling of Bids
New Series from
Comparision to 2004-05 ((OM1-OM0)/OM0)
works on Oct- (OM0) to 2011-12
Jan'2017
(R) 2004 Series
1 2 3 4 5 6 7 8 9 10 11 12
Feb'17 2,288,857 188.900 198.345 185.500 347.442 21.06% 307,995
Mar-17 179,708 188.900 198.345 185.800 348.003 21.06% 24,273
1 Jun'17 93
May'17 18,640,060 188.900 198.345 112.900 176.237 330.092 21.06% 2,216,379
May'17 8,103,271 188.900 198.345 112.900 176.237 330.092 21.06% 963,512
Jun-17 5,543,395 188.900 198.345 112.700 175.925 329.507 21.06% 656,206
2 Jun'17 94
Jun-17 1,830,852 188.900 198.345 112.700 175.925 329.507 21.06% 216,729
TOTAL: 36,586,143 4,385,094
For Jai Prakash - Gayatri (JV)

General Manager VGP Sub-Divison - 1 VGP Sub-Divison - 1 VGP DIVISION
Page 21 of 67
1 2 3 4 5 6 7 8 9 10 11 12
Dornala @ Markapur. Dornala @ Markapur. MARKAPUR
Page 22 of 67
Machinery Component
Name of work : Pula Subbaiah Veligonda Project – Closing of Sunkesula Gap – Excavation of Feeder canal and Teegaleru Canal including
Construction of CM & CD works and distributory system for 62,000 Acres on EPC Turnkey System
Name of the Project : P.S Veligonda Project Works - Package - II
R - value after 1.05X Price Price index

Deduction 2.8% Price index of Index for of Machinery Machinery & Machinery & Price Adjustment
VAT and Machinery &Machinery Tolls with LF Machine Tools percentage
Machinery of Machinery
S.No Month- RA Bill Date of Seignorage &Machinery Tools during (1.251) of
&Machinery With LF of &Machinery Tools
. Year No. Recording Charges-Earth Tools during the month Machinery
Tools as on 1.402 component( In Rs.)
work and at the time of component
the month of (M1) (VM=0.85 x
concrete works bid tender (PM)=33.07
last date for Comparision (PM/100) x R x
(R) opening on %
Filling of Bids to 2004-05 ((M1-M0)/M0)
Oct-2004 New Series Comparision
(M0)
from to 2011-12
Jan'2017 Series
1 2 3 4 5 6 7 8 9 10 11 12
Feb'17 2,288,857 141.100 148.155 135.400 189.831 33.07% 180,984
Mar-17 179,708 141.100 148.155 135.400 189.831 33.07% 14,210
1 Jun'17 93
May'17 18,640,060 141.100 148.155 108.10 135.233 189.597 33.07% 1,465,625
May'17 8,103,271 141.100 148.155 108.10 135.233 189.597 33.07% 637,141
Jun-17 5,543,395 141.100 148.155 108.50 135.734 190.298 33.07% 443,243
2 Jun'17 94
Jun-17 1,830,852 141.100 148.155 108.50 135.734 190.298 33.07% 146,393
TOTAL: 36,586,143 2,887,596
Page 23 of 67
1 2 3 4 5 6 7 8 9 10 11 12
Page 24 of 67
Labour Component
Name of The Agency : M/s Jai Prakash- Gayatri (JV)
Name of work : Pula Subbaiah Veligonda Project–Package II-Closing of Sunkesula Gap – Excavation of Feeder and
Teegaleru Canal including Construction of CM & CD works and distributory system for 62,000 Acres
on EPC Turnkey System
1) Labour = 19.96%, 2) Machinery = 33.07% & 3) Other Materials = 21.06%

Price index of labour
R - value after during the month (L1)
Deduction 2.8% 1.05 X all india =(L)*4.63 The Labour
Price Adjustment
VAT and Price index of Consumer Price Bureau announced new
Percentage of labour
S.No Month- RA Bill Date of Seignorage labour during Index for Price index of series AICPI for
Recording
of labour component ( In
. Year No. Charges-Earth at the time of Industrial labour during industrial
component Rs.)
work and bid tender workers on the the month (L) workers with base 2001
(PL)=19.96 (VL=0.85 X
concrete works opening on month of last in 2006. So, the index
% (PL/100) X R X
(R) Oct-2004 date for Filling numbers from
((L1-L0)/L0)
of Bids (L0) 2006 are obtained by
multiplying it with the
link factor of 4.63
1 2 3 4 5 6 7 8 9 10 11
Feb'17 2,288,857 526 552.30 274 1268.62 19.96% 503,652
Mar-17 179,708 526 552.30 275 1273.25 19.96% 39,799

1 Jun'17 93
May'17 18,640,060 526 552.30 278 1287.14 19.96% 4,207,698
May'17 8,103,271 526 552.30 278 1287.14 19.96% 1,829,185
Jun-17 5,543,395 526 552.30 280 1296.40 19.96% 1,267,102

2 Jun'17 94
Jun-17 1,830,852 526 552.30 280 1296.40 19.96% 418,494
TOTAL: 36,586,143 8,265,930

Page 25 of 67
1 2 3 4 5 6 7 8 9 10 11
Page 26 of 67
Statement showing the "R" value after deductions of VAT (@ 2.8%) and Seignorage Charges
Pula Subbaiah Veligonda Project – Package II -Closing of Sunkesula Gap – Excavation of Feeder Canal and Teegaleru
Name of work :
Canal including Construction of CM & CD works and distributory system for 62,000 Acres on EPC Turnkey System
Areement No : 3VGP/2004-05, dt: 09.11.2004.

RA BILL Work done value in Rs. R - value after
Deduction 2.8%
Bill Wise Earth VAT and
S.No Month of Earth work and work and Deduct Seignorage
M BOOK Reference
. Month- No. Recording concrete works concrete works
Deduct VAT
Seignorage Charges-Earth
Year (2.80%) work and
(R) Amount Charges
concrete works
(R)
1 2 3 4 5 6 7 8 9 10
Feb'17 2,354,791 2,354,791 65,934 2,288,857 P 22 of 4F
191,225 P 10 of 175 MRK(H)
Mar-17 184,885 5,177 179,708
(6,340) P 18 of 180 MRK(H)
6,214,492 P 23 of 4F
May'17 9,444,520 20,448,453 572,557 1,235,836 18,640,060 P 12 of 3F
4,789,441 P 35 of 6F
1,100,897 P 30 of 184 MRK(H)
1 Jun'17 93 375,823 P 49 of 176 MRK(H)
1,235,474 P 36 of 139 MRK(H)
637,165 P 25 of 191 MRK(H)
May'17 213,304 8,511,529 238,323 169,935 8,103,271 P 15 of 188 MRK(H)
480,447 P 18 of 189 MRK(H)
1,921,060 P 38 of 179 MRK(H)
306,383 P 62 of 1F
2,240,976 P 08 of 156 MRK(H)
93 Bill Total 31,499,658 31,499,658 881,991 1,405,771 29,211,896
Page 27 of 67
Deduction 2.8%
Bill Wise Earth VAT and
S.No Month of Earth work and work and Deduct Seignorage
M BOOK Reference
Deduct VAT
Seignorage Charges-Earth
Year (2.80%) work and
(R) Amount Charges
concrete works
(R)
3,833,125 P 13 of 3F
6,000,576 168,016 289,165 5,543,395
2,167,451 P 21 of 188 MRK(H)
2 Jun'17 94 Jun-17
214,715 P 30 of 10F
1,928,609 54,001 43,756 1,830,852
1,713,894 P 11 of 156 MRK(H)
94 Bill Total 7,929,185 7,929,185 222,017 332,920 7,374,248
Grand Total: 39,428,842 39,428,842 1,104,008 1,738,691 36,586,143

Page 28 of 67
Labour Component
Name of work :
Pula Subbaiah Veligonda Project – Package II - “Closing of Sunkesula Gap – Excavation of Feeder and Teegaleru Canal including
Construction of CM & CD works and distributory system for 62000 Acres on EPC Turnkey System
Percentage of Factor 1) Labour = 19.96%, 2) Machinery = 33.07% & 3) Other Materials = 21.06%
RA Bill Date of Earth work and Bill Wise Earth work and Deduct
S.No. Month-Year Deduct VAT M BOOK Reference
No. Recording concrete works concrete works Amount Seignorage
(2.80%)
(R) Charges
1 2 3 4 5 6 13
1 Mar-15 76 Mar-15 3642380 3642380 101987 269843 3270550 P 31 of 6F
2 May-15 77 May-15 5471729 5471729 153208 5318521 P 27 of 5F

P 84 of 3JV109MRK/
Jul-15 81048 P 43 of 132 MRK(H)
Jul-15 5400840 P 32 of 6F
3 Jul-15 78 11286380 316019 362306 10608056
Jul-15 1940489 P 28 of 5F
Jul-15 3864003 P 25 of 3JV138MRK

P 85 of 3JV109MRK /
Aug-15 210006 P 62 of 132 MRK(H)
4 Aug-15 79 Aug-15 15838695 19828145 555188 19272957 P 30 of 5F
Aug-15 3779444 P 26 of 3JV138MRK
5 Sep-15 0 0
Page 29 of 67
(2.80%)
(R) Charges
Sep-15 8424824 235895 0 8188929 P 33 of 6F

P 86 of 3JV109MRK /
6 Oct-15 81 Oct-15 82740 12531013 2317 0 80423 P 05 of 161 MRK(H)
Oct-15 4023449 112657 0 3910792 P 27 of 3JV138MRK

P 18 of 3JV118MRK /
Nov-15 85952 P 74 of 133 MRK(H)
7 Nov-15 82 Nov-15 5999145 9791809 274171 4899 9512739 P 31 of 5F
Nov-15 3706712 P 13 of 3JV137MRK
Dec-15 8151901 P 19 of 4F
8 Dec-15 83 10526687 294747 46279 10185661
Dec-15 2374786 P 77 of 3JV140MRK
Feb'16 11374365 P 20 of 4F
9 Feb'16 84 15339041 429493 756426 14153122
Feb'16 3964676 P 28 of 3JV 138 MRK
Mar'16 5373070 P 21 of 4F
10 Mar'16 85 9464659 265010 219028 8980621
Mar'16 4091589 P 14 of 3JV 137 MRK
11 Apl'16 86 Apl'16 1725162 1725162 48305 1676857 P 29 of 3JV 138 MRK
May'16 7142708 P 81 of 8F
12 May'16 87 7439610 208309 7231301
May'16 296902 P 39 of 3JV 139 MRK
Jun'16 7712553 P 32 of 5F
13 Jun'16 88 12008362 336234 760816 10911312
Jun'16 4295809 P 10 of 158 MRK(H)
Page 30 of 67
(2.80%)
(R) Charges
Sep'16 490156 P20/3JV118MRK
Sep'16 913750 P20/139MRK(H)
Sep'16 4791090 P42/3JV141MRK
14 Sep'16 89 Sep'16 11506418 49451783 1384650 1616170 46450963 P38/7F
Sep'16 1627082 P14/187MRK(H)
Sep'16 5812825 P18/158MRK(H)
Sep'16 24310462 P38/7F
Dec'16 1395906 P06/185MRK(H)
Dec'16 199497 P05/175MRK(H)
Dec'16 1724486 P09/180MRK(H)
Dec'16 13105166 P27/176MRK(H)
Dec'16 2320291 P34/ 06F

1 Dec'16 90 44422689 1243835 513437 42665417
Dec'16 4328607 P21/187MRK(H)
Dec'16 10312578 P23/158MRK(H)
Dec'16 243688 P06/189MRK(H)
Dec'16 9086995 P19/179MRK(H)
Dec'16 1705474 P34/ 06F
Jan'17 818463 P16/185MRK(H)
Page 31 of 67
(2.80%)
(R) Charges
Jan'17 1578940 P36/176MRK(H)
Jan'17 1247597 P10/191MRK(H)
Jan'17 537990 P08/191MRK(H)

2 Jan'17 91 10596034 296689 202783 10096562
Jan'17 2373830 P25/187MRK(H)
Jan'17 1360072 P28/158MRK(H)
Jan'17 853778 P09/189MRK(H)
Jan'17 1825364 P25/179MRK(H)
Feb'17 174650 P20/185MRK(H)
Feb'17 3371613 P11,12/183MRK(H)
Feb'17 1619178 P44/176MRK(H)
Feb'17 1583299 P26,27/139MRK(H)
Feb'17 674202 P16,17/191MRK(H)
Feb'17 1085238 P10/ 03F

3 Mar'17 92 11442846 320400 181845 10940602
Feb'17 336954 P29/187MRK(H)
Feb'17 261591 P31/158MRK(H)
Feb'17 182567 P14/189MRK(H)
Feb'17 183637 P33/179MRK(H)
Feb'17 1430296 P58/01F
Page 32 of 67
3 Mar'17 92 11442846 320400 181845 10940602
(2.80%)
(R) Charges
Feb'17 539621 P10/ 03F
Total (in Rs) 66461569 66461569 1860924 898065 63702580
2758989
Feb'17 2354791 2354791 65934 2288857 P 22 of 4F
May'17 6214492 572557 1235836 18640061 P 23 of 4F
May'17 9444520 20448453 P 12 of 3F
May'17 4789441 P 35 of 6F
Mar-17 191225 5177 179708 P 10 of 175 MRK(H)

184885
Mar-17 -6340 P 18 of 180 MRK(H)
May'17 1100897 238323 169935 8103272 P 30 of 184 MRK(H)
13 Jun'17 93 May'17 375823 P 49 of 176 MRK(H)
May'17 1235474 P 36 of 139 MRK(H)
May'17 637165 P 25 of 191 MRK(H)
May'17 213305 8511530 P 15 of 188 MRK(H)
May'17 480447 P 18 of 189 MRK(H)
May'17 1921060 P 38 of 179 MRK(H)
May'17 306383 P 62 of 1F
May'19 2240976 P 08 of 156 MRK(H)
Page 33 of 67
(2.80%)
(R) Charges
31499659 31499659
Jun-17 3833125 168016 289165 5543395 P 13 of 3F

6000576
Jun-17 2167451 P 21 of 188 MRK(H)
Jun'17 94 Jun-17 214715 54001 43756 1830852 P 30 of 10F

1928609
Jun-17 1713894 P 11 of 156 MRK(H)
7929185 7929185
Aug'17 95
Jul-17 5531456 5531456 154881 570908 4805667 P 24 of 4F
Mar-17 11178 11178 313 10865 P 38 of 157 MRK(H)
Jun-17 649957 19290 669636 P 39 of 184 MRK(H)

688926
Jun-17 38969 P 27 of 185 MRK(H)
Jul-17 82209 7306 253613 P 14 of 175 MRK(H)

260919
Jul-17 178710 P 40 of 187 MRK(H)
Oct-17 96
Sep'16 1038065 213805 171159 7250938 P 40 of 191 MRK(H)
Sep'16 32419 P 23 of 180 MRK(H)
Sep'16 1091956 P 45 of 179 MRK(H)

7635902
Sep'16 178119 P 67 of 1F
Sep'16 3326766 P 18 of 156 MRK(H)
Page 34 of 67
Oct-17 96
(2.80%)
(R) Charges
7635902
Sep'16 1968577 P 13 of 195 MRK(H)
14128381 14128381
53557225 49576865

General Manager VGP Sub-Divison - 1
Dornala @ Markapur.
Page 35 of 67
Labour Component
Name of The
M/s Jai Prakash- gayatri (JV)
Agency :
Name of work :
Pula Subbaiah Veligonda Project – Package II - “Closing of Sunkesula Gap – Excavation of Feeder and Teegaleru
Canal including Construction of CM & CD works and distributory system for 62000 Acres on EPC Turnkey System
Price index of labour during

R - value after the month (L1) =(L)*4.63 The
Deduction 2.8% VAT 1.05 X all india Labour Bureau announced
and Seignorage Price index of Consumer Price new series AICPI for Price Adjustment
RA Bill Date of Price index of Percentage of
S.No. Month-Year Charges-Earth work labour during at Index for Industrial industrial of labour component
No. Recording labour during labour
and the time of bid workers on the workers with base 2001 in ( In Rs.)
concrete works the month (L) component
tender opening month of last date 2006. So, the index numbers (VL=0.85 X (PL/100) X
(R) (PL)=19.96%
on Oct-2004 for Filling of Bids from R X ((L1-L0)/L0)
(L0) 2006 are obtained by
factor of 4.63
1 2 3 4 5 7 8 9 10 11 12
1 Mar-15 76 Mar-15 3270550 526 552.30 254 1176.02 19.96% 626635
2 May-15 77 May-15 5318521 526 552.30 258 1194.54 19.96% 1049283
3 Jul-15 78 Jul-15 10608056 526 552.30 263 1217.69 19.96% 2168286
4 Aug-15 79 Aug-15 19272957 526 552.30 264 1222.32 19.96% 3966802
5 Sep-15
Sep-15 8188929 526 552.30 266 1231.58 19.96% 1708757

6 Oct-15 81
Oct-15 3991216 526 552.30 269 1245.47 19.96% 849864
7 Nov-15 82 Nov-15 9512739 526 552.30 270 1250.10 19.96% 2039112
8 Dec-15 83 Dec-15 10185661 526 552.30 269 1245.47 19.96% 2168869
9 Feb'16 84 Feb'16 14153122 526 552.30 267 1236.21 19.96% 2973416
10 Mar'16 85 Mar'16 8980621 526 552.30 268 1240.84 19.96% 1899503
Page 36 of 67
1 2 3 4 5 7 8 9 10 11 12
11 Apl'16 86 Apl'16 1676857 526 552.30 271 1254.73 19.96% 361829
12 May'16 87 May'16 7231301 526 552.30 275 1273.25 19.96% 1601497
13 Jun'16 88 Jun'16 10911312 526 552.30 277 1282.51 19.96% 2447536
14 Sep'16 89 Sep'16 46450963 526 552.30 277 1282.51 19.96% 10419501
15 Dec'16 90 Dec'16 42665417 526 552.30 275 1273.25 19.96% 9448994
16 Jan'17 91 Jan'17 10096562 526 552.30 274 1268.62 19.96% 2221698
17 Mar'17 92 Feb'17 10940602 526 552.30 274 1268.62 19.96% 2407425
Feb'17 2288857 526 552.30 274 1268.62 19.96% 503651
Mar-17 179708 526 552.30 275 1273.25 19.96% 39799

18 Jun'17 93
May'17 18640061 526 552.30 278 1287.14 19.96% 4207698
May'17 8103272 526 552.30 278 1287.14 19.96% 1829185
19 Jun'17 94 Jun-17 5543395 526 552.30 280 1296.40 19.96% 1267102
Jun-17 1830852 526 552.30 285 1319.55 19.96% 431514
20 Aug'17 95
Mar-17 10865 526 552.30 275 1273.25 19.96% 2406
Jun-17 669636 526 552.30 280 1296.40 19.96% 153065
21 Oct'17 96 Jul-17 253613 526 552.30 285 1319.55 19.96% 59774
Sep'16 7250938 526 552.30 285 1319.55 19.96% 1708974
Jul-17 4805667 526 552.30 285 1319.55 19.96% 1132648
TOTAL: 273032250 59694823

49077726
10617097

Page 37 of 67
Machinery Component
Name of work :
Pula Subbaiah Veligonda Project – “Closing of Sunkesula Gap – Excavation of Feeder and Teegaleru Canal including Construction of CM &
CD works and distributory system for 62000 Acres on EPC Turnkey System

Percentage of Factor 1) Labour = 19.96%, 2) Machinery = 33.07% & 3) Other Materials=21.06%
R - value after
Deduction 2.8% Machinery & Price Adjustment
VAT and Price index of 1.05X Price Index Machine Machinery & of Machinery
Date of Machinery for Machinery Price index
Month- RA Bill Seignorage Tools Tolls with LF percentage &Machinery
S.No. Recordin &Machinery &Machinery of Machinery &Machinery Tools of Tools
Year No. Charges-Earth With LF of (1.251)
g Tools during at Tools as on the during the month Machinery component( In
work and 1.402
concrete works the time of bid month of last (M1) component Rs.)
(R) tender opening date for Filling of (PM)=33.07% (VM=0.85 x
on Oct-2004 Bids (M0) (PM/100) x R x
((M1-M0)/M0)
2004-05 to 2011-12 to
2004-05 Series 2011-12 Series
1993-94 2004-05
1 2 3 4 5 7 8 9 10 11 12
1 Mar-15 76 Mar-15 3270550 141.100 148.155 135.000 189.270 33.07% 255128
2 May-15 77 May-15 5318521 141.100 148.155 135.000 189.270 33.07% 414885
3 Jul-15 78 Jul-15 10608056 141.100 148.155 135.100 189.410 33.07% 830331
4 Aug-15 79 Aug-15 19272957 141.100 148.155 135.100 189.410 33.07% 1508564
5 Sep-15
Sep-15 8188929 141.100 148.155 135.000 189.270 33.07% 638799

6 Oct-15 81
Oct-15 3991216 141.100 148.155 134.900 189.130 33.07% 310284
7 Nov-15 82 Nov-15 9512739 141.100 148.155 134.900 189.130 33.07% 739536
8 Dec-15 83 Dec-15 10185661 141.100 148.155 134.900 189.130 33.07% 791850
Page 38 of 67
1 2 3 4 5 7 8 9 10 11 12
9 Feb'16 84 Feb'16 14153122 141.100 148.155 135.000 189.270 33.07% 1104052
10 Mar'16 85 Mar'16 8980621 141.100 148.155 135.100 189.410 33.07% 702946
11 Apl'16 86 Apl'16 1676857 141.100 148.155 135.500 189.971 33.07% 133038
12 May'16 87 May'16 7231301 141.100 148.155 135.40 189.831 33.07% 571791
13 Jun'16 88 Jun'16 10911312 141.100 148.155 135.40 189.831 33.07% 862775
14 Sep'16 89 Sep'16 46450963 141.100 148.155 135.30 189.691 33.07% 3660598
1 Dec'16 90 Dec'16 42665417 141.100 148.155 135.60 190.111 33.07% 3396323
2 Jan'17 91 Jan'17 10096562 141.100 148.155 135.40 189.831 33.07% 798352
3 Mar'17 92 Feb'17 10940602 141.100 148.155 135.40 189.831 33.07% 865091
Feb'17 2288857 141.100 148.155 135.40 189.831 33.07% 180984
Mar-17 179708 141.100 148.155 135.00 189.270 33.07% 14019

18 Jun'17 93
May'17 18640061 141.100 148.155 135.23 108.10 189.597 135.233 33.07% 1465625
May'17 8103272 141.100 148.155 135.23 108.10 189.597 135.233 33.07% 637142
Jun-17 5543395 141.100 148.155 135.73 108.50 190.298 135.734 33.07% 443243
19 Jun'17 94
Jun-17 1830852 141.100 148.155 135.73 108.50 190.298 135.734 33.07% 146393
20 Aug'17 95
Mar-17 10865 141.100 148.155 135.00 189.270 33.07% 848
Jun-17 669636 141.100 148.155 135.73 108.50 190.298 135.734 33.07% 53543
21 Oct'17 96 Jul-17 253613 141.100 148.155 134.98 107.90 189.246 134.983 33.07% 19772
Sep'16 7250938 141.100 148.155 135.36 108.20 189.772 135.358 33.07% 572537
Jul-17 4805667 141.100 148.155 134.98 107.90 189.246 134.983 33.07% 374660
TOTAL: 273032250 21493108

17216168
For Jai Prakash - Gayatri (JV) 4276940
Page 39 of 67
1 2 3 4 5 7 8 9 10 11 12
Page 40 of 67
Name of The Agency
:
Pula Subbaiah Veligonda Project – Package II - “Closing of Sunkesula Gap – Excavation of Feeder and Teegaleru Canal
Name of work :
R - value Other Materials component for earth work & concrete works
after
Deduction Price
2.8% VAT index of 1.05X Price All
All Price Adjustment
and Other Index for Price index Commoditie percentage
Date of Commoditi of Other Materials
Seignorage Materials Other of Other Materials s With LF of
S.N Month- RA Bill
Record es with LF of other component( In
o. Year No. Charges- during at Materials as during the month 1.873
(1.561) materials
ing (OM1) Rs.)
Earth work the time of on the month component
(VOM=0.85 x
and bid tender of last date for (POM)=21.06
(POM/100) x R x
concrete opening Filling of Bids %
2004-05 2011-12 2004-05 to 2011-12 to ((OM1-OM0)/OM0)
works on Oct- (OM0)
(R) 2004 Series Series 1993-94 2004-05
1 2 3 4 5 7 8 9 10 11 12 13 14
1 Mar-15 76 Mar-15 3270550 188.900 198.345 176.100 329.835 21.06% 388123
2 May-15 77 May-15 5318521 188.900 198.345 178.000 333.394 21.06% 648244
3 Jul-15 78 Jul-15 10608056 188.900 198.345 177.600 332.645 21.06% 1285783

4 Aug-15 79 Aug-15 19272957 188.900 198.345 176.500 330.585 21.06% 2300209
5 Sep-15 0
Sep-15 8188929 188.900 198.345 176.500 330.585 21.06% 977341
6 Oct-15 81
Oct-15 3991216 188.900 198.345 176.900 331.334 21.06% 479046
7 Nov-15 82 Nov-15 9512739 188.900 198.345 177.500 332.458 21.06% 1151417
8 Dec-15 83 Dec-15 10185661 188.900 198.345 176.800 331.146 21.06% 1220806
9 Feb'16 84 Feb'16 14153122 188.900 198.345 174.100 326.089 21.06% 1631732

10 Mar'16 85 Mar'16 8980621 188.900 198.345 175.300 328.337 21.06% 1053608
11 Apl'16 86 Apl'16 1676857 188.900 198.345 177.800 333.019 21.06% 203815

Page 41 of 67
1 2 3 4 5 7 8 9 10 11 12 13 14
12 May'16 87 May'16 7231301 188.900 198.345 180.200 337.515 21.06% 908277
13 Jun'16 88 Jun'16 10911312 188.900 198.345 182.900 342.572 21.06% 1420298

14 Sep'16 89 Sep'16 46450963 188.900 198.345 183.200 343.134 21.06% 6069967
1 Dec'16 90 Dec'16 42665417 188.900 198.345 183.300 343.321 21.06% 5582492

2 Jan'17 91 Jan'17 10096562 188.900 198.345 185.100 346.692 21.06% 1351787
3 Mar'17 92 Feb'17 10940602 188.900 198.345 185.500 347.442 21.06% 1472198
Feb'17 2288857 188.900 198.345 185.500 347.442 21.06% 307995
Mar-17 179708 188.900 198.345 185.500 347.442 21.06% 24182
18 Jun'17 93
May'17 18640061 188.900 198.345 176.237 112.900 330.092 176.2369 21.06% 2216379
May'17 8103272 188.900 198.345 176.237 112.900 330.092 176.2369 21.06% 963512
19 Jun'17 94 Jun-17 5543395 188.900 198.345 175.925 112.700 329.507 175.9247 21.06% 656206
Jun-17 1830852 188.900 198.345 175.925 112.700 329.507 175.9247 21.06% 216729
20 Aug'17 95
96 Mar-17 10865 188.900 198.345 185.500 113.200 347.442 176.7052 21.06% 1462
Jun-17 669636 188.900 198.345 175.925 112.700 329.507 175.9247 21.06% 79269
21 Oct'17 Jul-17 253613 188.900 198.345 177.798 113.900 333.015 177.7979 21.06% 30825
Sep'16 7250938 188.900 198.345 178.422 114.300 334.185 178.4223 21.06% 888951
Jul-17 4805667 188.900 198.345 177.798 113.900 333.015 177.7979 21.06% 584091
TOTAL: 273032250 34114742
28494731
5620011

Page 42 of 67
Statement showing Seignorage charges From LS76 to LS 94 & Part Bill
Item of executed
quantitty of Material
actually course charges as per Amount in RA BILL wise
S.No. Month MB Ref Meterials
and fine Agreement Rs. amount in Rs.
aggregates used rates
on work in Cum
1 2 3 4 4 5 6 = (4 * 5) 7
EMBANKMENT
76 Mar-15 P.No. 18 of 132MRK(H) Embankment (Feeder Canal) 20757.150 13 269843 269843
78 Jul-15 P.No. 55 of 132MRK(H) Embankment (Feeder Canal) 27869.660 13 362306 362306
82 Nov-15 P.No. 88 of 133MRK(H) Embankment (Teegaleru Canal) 376.840 13 4899 4899
83 Dec-15 P.No. 15 of 162MRK(H) Embankment (Teegaleru Canal) 3559.900 13 46279 46279
P.No. 37 of 161MRK(H) Embankment (Feeder Canal) 57761.238 13 750896
84 Feb-16 756426
P.No. 37 of 161MRK(H) Embankment (Teegaleru Canal) 425.388 13 5530
85 Mar-16 P.No. 34 of 162MRK(H) Embankment (Teegaleru Canal) 16848.300 13 219028 219028
88 Jun-16 P.No. 57 of 161MRK(H) Embankment (Feeder Canal) 51744.340 13 672676 672676
89 Sep-16 P.No. 15 of 165MRK(H) Embankment (Feeder Canal) 107243.965 13 1394172 1394172
93 May-17 P.No. 90 of 162MRK(H) Embankment (Feeder Canal) 95064.290 13 1235836 1235836
94 Jun-17 P.No. 35 of 163MRK(H) Embankment (Feeder Canal) 22243.440 13 289165 289165
FINE AND COURSE AGGREGATES

Sand 918.120 30 27,544
88 Jun-16 P.No. 56 of 161MRK(H) 88,140
Metal 1836.240 33 60,596
Sand 2312.480 30 69,374
89 Sep-16 P.No. 14 of 161MRK(H) 221,998
Metal 4624.960 33 152,624
Sand 5348.645 30 160,459
90 Dec-16 P.No. 89 of 162MRK(H) 513,437
Metal 10696.290 33 352,978
Sand 2112.325 30 63,370
91 Jan-17 P.No. 89 of 162MRK(H) 202,783
Metal 4224.650 33 139,413
Sand 1894.217 30 56,827
92 Mar-17 P.No. 33 of 165MRK(H) 181,845
Metal 3788.433 33 125,018
Sand 1770.155 30 53,105
93 May-17 P.No. 89 of 162MRK(H) 169,935
Metal 3540.310 33 116,830
Sand 455.787 30 13,674
94 Jun-17 P.No. 34 of 163MRK(H) 43,756
Metal 911.575 33 30,082
Superintending Engineer Proceedings for Price Adjustment on labour, Machinery and Other Materials as per G.O.Ms.No. 22
( Already Received Payments)
PRICE ADJUSTMENT Recorded M

LS BILLS MONTH OTHER CLAIMED RA BILL
S.NO. Proceedings No. LABOUR MACHINERY TOTAL Book & Page
MATERIALS
No.
FROM TO FROM TO NO DATE
SE/CC(P)/OGL/DB/TO/PT/W-30/GL/200MRK P.No.98 of 3JV

1 78 78 07/15 2329980 1586950 1374520 5291450 80 24.09.15
Dt: 23-09-2015 132MRK
SE/CC(P)/OGL/DB/TO/PT/W-30/Es/241MRK P.No.07 of 164

2 79 79 08/15 4117952 2769807 2387812 9275571 82 21.11.15
Dt: 19-11-2015 MRK(H)
SE/CC(P)/OGL/DB/TO/PT/W-30/Es/33MRK P.No.16 of 164

3 81 82 09/15 11/15 4810455 3118331 2707493 10636279 84 23.02.16
Dt: 04-02-2016 MRK(H)
SE/CC(P)/OGL/DB/TO/TA/W-30/Es/95MRK P.No.22 of 164

4 83 85 12/15 03/16 2261288 4944692 4152220 11358200 86 28.04.16
Dt: 25-04-2016 MRK(H)
SE/CC(P)/OGL/DB/TO/TA/W-30/Es/19MRK
P.No.15 of 160
5 Dt: 23-01-2017 ( Revised Percetage of 76 89 03/15 09/16 20870933 -482465 9101826 29490294 91 28.01.17
MRK(H)
Factor and Linking Factor)
SE/CC(P)/OGL/DB/TO/TA/W-30/Es/142MRK P.No.26 of 160

6 90 92 12/16 03/17 14687718 5278853 8770860 28737431 94 27.06.17
Dt: 22-06-2017 MRK(H)
A TOTAL : 49078326 17216168 28494731 94789225
SE/CC(P)/OGL/DB/TO/JTO/170MRK 08/13 01/15 P.No.36 of 160

7 66 75 (08/13) (02/15)
8332497 3424498 5837304 17594298 95 02.08.17
Dt: 27.07.2017 (40% AREARS) MRK(H)
GRAND TOTAL 57410823 20640666 34332035 112383523 .

Labour Component

Pula Subbaiah Veligonda Project – Package II - “Closing of Sunkesula Gap – Excavation of
Name of work : Feeder and Teegaleru Canal including Construction of CM & CD works and distributory system for
62000 Acres on EPC Turnkey System

Deduction 2.8% VAT
Bill Wise Earth and Seignorage
S.No Month of Earth work and work and Deduct Charges-Earth work M BOOK Reference
Deduct VAT
Seignorage
Year (2.80%) and
(R) Amount Charges concrete works
(R)
1 2 3 4 5 6 7 8 9 10
1 Mar-15 76 Mar-15 3642380 3642380 101987 269843 3270550 P 31 of 6F
2 May-15 77 May-15 5471729 5471729 153208 5318521 P 27 of 5F
P 84 of 3JV109MRK/
81048
P 43 of 132 MRK(H)
3 Jul-15 78 Jul-15 5400840 11286380 316019 362306 10608056 P 32 of 6F
1940489 P 28 of 5F
3864003 P 25 of 3JV138MRK
P 85 of 3JV109MRK /
210006
P 62 of 132 MRK(H)
4 Aug-15 79 Aug-15 15838695 19828145 555188 19272957 P 30 of 5F
3779444 P 26 of 3JV138MRK
5 Sep-15
Sep-15 8424824 235895 8188929 P 33 of 6F
P 86 of 3JV109MRK /
6 Oct-15 81 82740 12531013 2317 80423
Oct-15 P 05 of 161 MRK(H)
4023449 112657 3910792 P 27 of 3JV138MRK
P 18 of 3JV118MRK /
85952
P 74 of 133 MRK(H)
7 Nov-15 82 Nov-15 5999145 9791809 274171 4899 9512739 P 31 of 5F
Page 45 of 67
Deduction 2.8% VAT
Deduct VAT
Seignorage
Year (2.80%) and
7 Nov-15 82 Nov-15 9791809 274171 4899 9512739
(R)
3706712 P 13 of 3JV137MRK
Page 46 of 67
Deduction 2.8% VAT
Deduct VAT
Seignorage
Year (2.80%) and
(R)
8151901 P 19 of 4F
8 Dec-15 83 Dec-15 10526687 294747 46279 10185661
2374786 P 77 of 3JV140MRK
11374365 P 20 of 4F
9 Feb'16 84 Feb'16 15339041 429493 756426 14153122
3964676 P 28 of 3JV 138 MRK
Mar'16 5373070 P 21 of 4F
10 Mar'16 85 9464659 265010 219028 8980621
Mar'16 4091589 P 14 of 3JV 137 MRK
11 Apl'16 86 Apl'16 1725162 1725162 48305 1676857 P 29 of 3JV 138 MRK
7142708 P 81 of 8F
12 May'16 87 May'16 7439610 208309 7231301
296902 P 39 of 3JV 139 MRK
7712553 P 32 of 5F
13 Jun'16 88 Jun'16 12008362 336234 760816 10911312
4295809 P 10 of 158 MRK(H)
490156 P20/3JV118MRK
913750 P20/139MRK(H)
4791090 P42/3JV141MRK
14 Sep'16 89 Sep'16 11506418 49451783 1384650 1616170 46450963 P38/7F
1627082 P14/187MRK(H)
5812825 P18/158MRK(H)
24310462 P38/7F
1395906 P06/185MRK(H)
199497 P05/175MRK(H)
1724486 P09/180MRK(H)
13105166 P27/176MRK(H)
2320291 P34/ 06F
15 Dec'16 90 Dec'16 44422689 1243835 513437 42665417
4328607 P21/187MRK(H)
10312578 P23/158MRK(H)
243688 P06/189MRK(H)
9086995 P19/179MRK(H)
1705474 P34/ 06F
Page 47 of 67
Deduction 2.8% VAT
Deduct VAT
Seignorage
Year (2.80%) and
(R)
818463 P16/185MRK(H)
1578940 P36/176MRK(H)
1247597 P10/191MRK(H)
537990 P08/191MRK(H)
16 Jan'17 91 Jan'17 10596034 296689 202783 10096562
2373830 P25/187MRK(H)
1360072 P28/158MRK(H)
853778 P09/189MRK(H)
1825364 P25/179MRK(H)
174650 P20/185MRK(H)
3371613 P11,12/183MRK(H)
1619178 P44/176MRK(H)
1583299 P26,27/139MRK(H)
674202 P16,17/191MRK(H)
1085238 P10/ 03F

17 Mar'17 92 Feb'17 11442846 320400 181845 10940602
336954 P29/187MRK(H)
261591 P31/158MRK(H)
182567 P14/189MRK(H)
183637 P33/179MRK(H)
1430296 P58/01F
539621 P10/ 03F
92 Bill Total 66461569
Page 48 of 67
Deduction 2.8% VAT
Deduct VAT
Seignorage
Year (2.80%) and
(R)
Feb'17 2354791 2354791 65934 2288857 P 22 of 4F
6214492 P 23 of 4F
May'17 9444520 20448453 572557 1235836 18640061 P 12 of 3F
4789441 P 35 of 6F
191225 P 10 of 175 MRK(H)
Mar-17 184885 5177 179708
-6340 P 18 of 180 MRK(H)
1100897 P 30 of 184 MRK(H)
18 Jun'17 93 375823 P 49 of 176 MRK(H)
1235474 P 36 of 139 MRK(H)
637165 P 25 of 191 MRK(H)
May'17 213305 8511530 238323 169935 8103272 P 15 of 188 MRK(H)
480447 P 18 of 189 MRK(H)
1921060 P 38 of 179 MRK(H)
306383 P 62 of 1F
2240976 P 08 of 156 MRK(H)
3833125 P 13 of 3F
6000576 168016 289165 5543395
2167451 P 21 of 188 MRK(H)
19 Jun'17 94 Jun-17
214715 P 30 of 10F
1928609 54001 43756 1830852
1713894 P 11 of 156 MRK(H)
20 Aug'17 95
Grand Total: 274397173 274397173 7683122 6672522 260041531

Page 49 of 67
Labour Component
Name of The
Agency :
Name of work :

(R) (PL)=19.96%
factor of 4.63
1 2 3 4 5 7 8 9 10 11 12
1 Mar-15 76 Mar-15 3270550 526 552.30 254 1176.02 19.96% 626635
2 May-15 77 May-15 5318521 526 552.30 258 1194.54 19.96% 1049283
3 Jul-15 78 Jul-15 10608056 526 552.30 263 1217.69 19.96% 2168286
4 Aug-15 79 Aug-15 19272957 526 552.30 264 1222.32 19.96% 3966802
5 Sep-15
Sep-15 8188929 526 552.30 266 1231.58 19.96% 1708757

6 Oct-15 81
Oct-15 3991216 526 552.30 269 1245.47 19.96% 849864
7 Nov-15 82 Nov-15 9512739 526 552.30 270 1250.10 19.96% 2039112
8 Dec-15 83 Dec-15 10185661 526 552.30 269 1245.47 19.96% 2168869
9 Feb'16 84 Feb'16 14153122 526 552.30 267 1236.21 19.96% 2973416
10 Mar'16 85 Mar'16 8980621 526 552.30 268 1240.84 19.96% 1899503
Page 50 of 67
1 2 3 4 5 7 8 9 10 11 12
11 Apl'16 86 Apl'16 1676857 526 552.30 271 1254.73 19.96% 361829
12 May'16 87 May'16 7231301 526 552.30 275 1273.25 19.96% 1601497
13 Jun'16 88 Jun'16 10911312 526 552.30 277 1282.51 19.96% 2447536
14 Sep'16 89 Sep'16 46450963 526 552.30 277 1282.51 19.96% 10419501
15 Dec'16 90 Dec'16 42665417 526 552.30 275 1273.25 19.96% 9448994
16 Jan'17 91 Jan'17 10096562 526 552.30 274 1268.62 19.96% 2221698
17 Mar'17 92 Feb'17 10940602 526 552.30 274 1268.62 19.96% 2407425
Feb'17 2288857 526 552.30 274 1268.62 19.96% 503651
Mar-17 179708 526 552.30 275 1273.25 19.96% 39799

18 Jun'17 93
May'17 18640061 526 552.30 278 1287.14 19.96% 4207698
May'17 8103272 526 552.30 278 1287.14 19.96% 1829185
19 Jun'17 94 Jun-17 5543395 526 552.30 280 1296.40 19.96% 1267102
Jun-17 1830852 526 552.30 280 1296.40 19.96% 418494
20 Aug'17 95
TOTAL: 260041531 56624936

Page 51 of 67
Labour Component
Name of The
Agency :
Name of work :

(R) (PL)=19.96%
factor of 4.63
1 2 3 4 5 7 8 9 10 11 12
1 Mar-15 76 Mar-15 3270550 526 552.30 254 1176.02 19.96% 626635
2 May-15 77 May-15 5318521 526 552.30 258 1194.54 19.96% 1049283
3 Jul-15 78 Jul-15 10608056 526 552.30 263 1217.69 19.96% 2168286
4 Aug-15 79 Aug-15 19272957 526 552.30 264 1222.32 19.96% 3966802
5 Sep-15
Sep-15 8188929 526 552.30 266 1231.58 19.96% 1708757

6 Oct-15 81
Oct-15 3991216 526 552.30 269 1245.47 19.96% 849864
7 Nov-15 82 Nov-15 9512739 526 552.30 270 1250.10 19.96% 2039112
8 Dec-15 83 Dec-15 10185661 526 552.30 269 1245.47 19.96% 2168869
9 Feb'16 84 Feb'16 14153122 526 552.30 267 1236.21 19.96% 2973416
10 Mar'16 85 Mar'16 8980621 526 552.30 268 1240.84 19.96% 1899503
Page 52 of 67
1 2 3 4 5 7 8 9 10 11 12
11 Apl'16 86 Apl'16 1676857 526 552.30 271 1254.73 19.96% 361829
12 May'16 87 May'16 7231301 526 552.30 275 1273.25 19.96% 1601497
13 Jun'16 88 Jun'16 10911312 526 552.30 277 1282.51 19.96% 2447536
14 Sep'16 89 Sep'16 46450963 526 552.30 277 1282.51 19.96% 10419501
15 Dec'16 90 Dec'16 42665417 526 552.30 275 1273.25 19.96% 9448994
16 Jan'17 91 Jan'17 10096562 526 552.30 274 1268.62 19.96% 2221698
17 Mar'17 92 Feb'17 10940602 526 552.30 274 1268.62 19.96% 2407425
Feb'17 2288857 526 552.30 274 1268.62 19.96% 503651
Mar-17 179708 526 552.30 275 1273.25 19.96% 39799

18 Jun'17 93
May'17 18640061 526 552.30 278 1287.14 19.96% 4207698
May'17 8103272 526 552.30 278 1287.14 19.96% 1829185
19 Jun'17 94 Jun-17 5543395 526 552.30 280 1296.40 19.96% 1267102
Jun-17 1830852 526 552.30 280 1296.40 19.96% 418494
20 Aug'17 95
TOTAL: 260041531 56624936

Page 53 of 67
Machinery Component
Name of work :

R - value after
work and 1.402
((M1-M0)/M0)
2004-05 to 2011-12 to
1993-94 2004-05
1 2 3 4 5 7 8 9 10 11 12
1 Mar-15 76 Mar-15 3270550 141.100 148.155 135.000 189.270 33.07% 255128
2 May-15 77 May-15 5318521 141.100 148.155 135.000 189.270 33.07% 414885
3 Jul-15 78 Jul-15 10608056 141.100 148.155 135.100 189.410 33.07% 830331
4 Aug-15 79 Aug-15 19272957 141.100 148.155 135.100 189.410 33.07% 1508564
5 Sep-15
Sep-15 8188929 141.100 148.155 135.000 189.270 33.07% 638799

6 Oct-15 81
Oct-15 3991216 141.100 148.155 134.900 189.130 33.07% 310284
7 Nov-15 82 Nov-15 9512739 141.100 148.155 134.900 189.130 33.07% 739536
8 Dec-15 83 Dec-15 10185661 141.100 148.155 134.900 189.130 33.07% 791850
Page 54 of 67
1 2 3 4 5 7 8 9 10 11 12
9 Feb'16 84 Feb'16 14153122 141.100 148.155 135.000 189.270 33.07% 1104052
10 Mar'16 85 Mar'16 8980621 141.100 148.155 135.100 189.410 33.07% 702946
11 Apl'16 86 Apl'16 1676857 141.100 148.155 135.500 189.971 33.07% 133038
12 May'16 87 May'16 7231301 141.100 148.155 135.400 189.831 33.07% 571791
13 Jun'16 88 Jun'16 10911312 141.100 148.155 135.400 189.831 33.07% 862775
14 Sep'16 89 Sep'16 46450963 141.100 148.155 135.300 189.691 33.07% 3660598
1 Dec'16 90 Dec'16 42665417 141.100 148.155 135.600 190.111 33.07% 3396323
2 Jan'17 91 Jan'17 10096562 141.100 148.155 135.400 189.831 33.07% 798352
3 Mar'17 92 Feb'17 10940602 141.100 148.155 135.400 189.831 33.07% 865091
Feb'17 2288857 141.100 148.155 135.400 189.831 33.07% 180984
Mar-17 179708 141.100 148.155 135.400 189.831 33.07% 14210

18 Jun'17 93
May'17 18640061 141.100 148.155 135.233 108.10 189.597 135.233 33.07% 1465625
May'17 8103272 141.100 148.155 135.233 108.10 189.597 135.233 33.07% 637142
Jun-17 5543395 141.100 148.155 135.734 108.50 190.298 135.734 33.07% 443243
19 Jun'17 94
Jun-17 1830852 141.100 148.155 135.734 108.50 190.298 135.734 33.07% 146393
20 Aug'17 95
TOTAL: 260041531 20471939

Page 55 of 67
Machinery Component
Name of work :

R - value after
work and 1.402
((M1-M0)/M0)
2004-05 to 2011-12 to
1993-94 2004-05
1 2 3 4 5 7 8 9 10 11 12
1 Mar-15 76 Mar-15 3270550 141.100 148.155 136.86 109.400 191.877 136.859 33.07% 271304
2 May-15 77 May-15 5318521 141.100 148.155 137.86 110.200 193.280 137.860 33.07% 455350
3 Jul-15 78 Jul-15 10608056 141.100 148.155 137.86 110.200 193.280 137.860 33.07% 908217
4 Aug-15 79 Aug-15 19272957 141.100 148.155 136.73 109.300 191.701 136.734 33.07% 1592349
5 Sep-15
Sep-15 8188929 141.100 148.155 135.48 108.300 189.948 135.483 33.07% 649327
6 Oct-15 81
Oct-15 3991216 141.100 148.155 136.86 109.400 191.877 136.859 33.07% 331086
7 Nov-15 82 Nov-15 9512739 141.100 148.155 136.61 109.200 191.526 136.609 33.07% 782786
8 Dec-15 83 Dec-15 10185661 141.100 148.155 136.36 109.000 191.175 136.359 33.07% 831380
Page 56 of 67
1 2 3 4 5 7 8 9 10 11 12
9 Feb'16 84 Feb'16 14153122 141.100 148.155 135.23 108.100 189.597 135.233 33.07% 1112827
10 Mar'16 85 Mar'16 8980621 141.100 148.155 135.73 108.500 190.298 135.734 33.07% 718079
11 Apl'16 86 Apl'16 1676857 141.100 148.155 134.86 107.800 189.071 134.858 33.07% 130173
12 May'16 87 May'16 7231301 141.100 148.155 134.73 107.70 188.895 134.733 33.07% 558955
13 Jun'16 88 Jun'16 10911312 141.100 148.155 134.86 107.80 189.071 134.858 33.07% 847038
14 Sep'16 89 Sep'16 46450963 141.100 148.155 134.36 107.40 188.369 134.357 33.07% 3544130
1 Dec'16 90 Dec'16 42665417 141.100 148.155 135.48 108.30 189.948 135.483 33.07% 3383078
2 Jan'17 91 Jan'17 10096562 141.100 148.155 135.23 108.10 189.597 135.233 33.07% 793869
3 Mar'17 92 Feb'17 10940602 141.100 148.155 135.36 108.20 189.772 135.358 33.07% 863875
Feb'17 2288857 141.100 148.155 135.36 108.20 189.772 135.358 33.07% 180729
Mar-17 179708 141.100 148.155 135.48 108.30 189.948 135.483 33.07% 14250
18 Jun'17 93
May'17 18640061 141.100 148.155 135.23 108.10 189.597 135.233 33.07% 1465625
May'17 8103272 141.100 148.155 135.23 108.10 189.597 135.233 33.07% 637142
Jun-17 5543395 141.100 148.155 135.73 108.50 190.298 135.734 33.07% 443243
19 Jun'17 94
Jun-17 1830852 141.100 148.155 135.73 108.50 190.298 135.734 33.07% 146393
20 Aug'17 95
TOTAL: 260041531 20661206

Page 57 of 67
Name of The Agency
:
Name of work :

R - value
after
Deduction Price All
index of 1.05X Price All
2.8% VAT Price index Commoditie
Commoditi Price Adjustment
and Other Index for of Other Materials s With LF of percentage
Date of es with LF of Other Materials
S.N Month- RA Bill Seignorage Materials Other during the month 1.873 of other
Record (1.561) component( In
o. Year No. Charges- during at Materials as (OM1) materials
ing Rs.)
(VOM=0.85 x
(POM/100) x R x
2004-05 2011-12 2004-05 to 2011-12 to ((OM1-OM0)/OM0)
works on Oct- (OM0)
(R) 2004 Series Series 1993-94 2004-05
1 2 3 4 5 7 8 9 10 11 12 13 14
1 Mar-15 76 Mar-15 3270550 188.900 198.345 171.554 109.900 321.320 171.5539 21.06% 362989
2 May-15 77 May-15 5318521 188.900 198.345 173.895 111.400 325.706 173.8954 21.06% 611341
3 Jul-15 78 Jul-15 10608056 188.900 198.345 173.427 111.100 324.829 173.4271 21.06% 1210953
4 Aug-15 79 Aug-15 19272957 188.900 198.345 171.710 110.000 321.613 171.71 21.06% 2144148
5 Sep-15
Sep-15 8188929 188.900 198.345 171.554 109.900 321.320 171.5539 21.06% 908866
6 Oct-15 81
Oct-15 3991216 188.900 198.345 171.866 110.100 321.905 171.8661 21.06% 445081
7 Nov-15 82 Nov-15 9512739 188.900 198.345 171.554 109.900 321.320 171.5539 21.06% 1055792
8 Dec-15 83 Dec-15 10185661 188.900 198.345 170.773 109.400 319.859 170.7734 21.06% 1117047
9 Feb'16 84 Feb'16 14153122 188.900 198.345 167.183 107.100 313.134 167.1831 21.06% 1466252
10 Mar'16 85 Mar'16 8980621 188.900 198.345 168.120 107.700 314.888 168.1197 21.06% 944601
Page 58 of 67
1 2 3 4 5 7 8 9 10 11 12 13 14
11 Apl'16 86 Apl'16 1676857 188.900 198.345 170.149 109.000 318.689 170.149 21.06% 182128
Page 59 of 67
1 2 3 4 5 7 8 9 10 11 12 13 14
12 May'16 87 May'16 7231301 188.900 198.345 172.334 110.400 322.782 172.3344 21.06% 812123
13 Jun'16 88 Jun'16 10911312 188.900 198.345 174.364 111.700 326.583 174.3637 21.06% 1262844
14 Sep'16 89 Sep'16 46450963 188.900 198.345 173.895 111.400 325.706 173.8954 21.06% 5339336
1 Dec'16 90 Dec'16 42665417 188.900 198.345 174.364 111.700 326.583 174.3637 21.06% 4937974
2 Jan'17 91 Jan'17 10096562 188.900 198.345 175.144 112.200 328.045 175.1442 21.06% 1181869
3 Mar'17 92 Feb'17 10940602 188.900 198.345 176.393 113.000 330.384 176.393 21.06% 1303765
Feb'17 2288857 188.900 198.345 176.393 113.000 330.384 176.393 21.06% 272758
Mar-17 179708 188.900 198.345 176.705 113.200 330.969 176.705 21.06% 21510
18 Jun'17 93
May'17 18640061 188.900 198.345 176.237 112.900 330.092 176.237 21.06% 2216379
May'17 8103272 188.900 198.345 176.237 112.900 330.092 176.237 21.06% 963512
19 Jun'17 94 Jun-17 5543395 188.900 198.345 175.925 112.700 329.507 175.925 21.06% 656206
Jun-17 1830852 188.900 198.345 175.925 112.700 329.507 175.925 21.06% 216729
20 Aug'17 95
TOTAL: 260041531 29634204

Page 60 of 67
Name of The Agency
:
Name of work :

R - value
after
Deduction Price All
index of 1.05X Price All
2.8% VAT Price index Commoditie
Commoditi Price Adjustment
and Other Index for of Other Materials s With LF of percentage
Date of es with LF of Other Materials
S.N Month- RA Bill Seignorage Materials Other during the month 1.873 of other
Record (1.561) component( In
o. Year No. Charges- during at Materials as (OM1) materials
ing Rs.)
(VOM=0.85 x
(POM/100) x R x
2004-05 2011-12 2004-05 to 2011-12 to ((OM1-OM0)/OM0)
works on Oct- (OM0)
(R) 2004 Series Series 1993-94 2004-05
1 2 3 4 5 7 8 9 10 11 12 13 14
1 Mar-15 76 Mar-15 3270550 188.900 198.345 176.100 329.835 21.06% 388123
2 May-15 77 May-15 5318521 188.900 198.345 178.000 333.394 21.06% 648244
3 Jul-15 78 Jul-15 10608056 188.900 198.345 177.600 332.645 21.06% 1285783

4 Aug-15 79 Aug-15 19272957 188.900 198.345 176.500 330.585 21.06% 2300209
5 Sep-15 0
Sep-15 8188929 188.900 198.345 176.500 330.585 21.06% 977341
6 Oct-15 81
Oct-15 3991216 188.900 198.345 176.900 331.334 21.06% 479046
7 Nov-15 82 Nov-15 9512739 188.900 198.345 177.500 332.458 21.06% 1151417
8 Dec-15 83 Dec-15 10185661 188.900 198.345 176.800 331.146 21.06% 1220806

9 Feb'16 84 Feb'16 14153122 188.900 198.345 174.100 326.089 21.06% 1631732
10 Mar'16 85 Mar'16 8980621 188.900 198.345 175.300 328.337 21.06% 1053608
Page 61 of 67
1 2 3 4 5 7 8 9 10 11 12 13 14
11 Apl'16 86 Apl'16 1676857 188.900 198.345 177.800 333.019 21.06% 203815
Page 62 of 67
1 2 3 4 5 7 8 9 10 11 12 13 14
12 May'16 87 May'16 7231301 188.900 198.345 180.200 337.515 21.06% 908277
13 Jun'16 88 Jun'16 10911312 188.900 198.345 182.900 342.572 21.06% 1420298

14 Sep'16 89 Sep'16 46450963 188.900 198.345 183.200 343.134 21.06% 6069967
1 Dec'16 90 Dec'16 42665417 188.900 198.345 183.300 343.321 21.06% 5582492

2 Jan'17 91 Jan'17 10096562 188.900 198.345 185.100 346.692 21.06% 1351787
3 Mar'17 92 Feb'17 10940602 188.900 198.345 185.500 347.442 21.06% 1472198
Feb'17 2288857 188.900 198.345 185.500 347.442 21.06% 307995
Mar-17 179708 188.900 198.345 185.800 348.003 21.06% 24273
18 Jun'17 93
May'17 18640061 188.900 198.345 176.237 112.900 330.092 176.2369 21.06% 2216379
May'17 8103272 188.900 198.345 176.237 112.900 330.092 176.2369 21.06% 963512
19 Jun'17 94 Jun-17 5543395 188.900 198.345 175.925 112.700 329.507 175.9247 21.06% 656206
Jun-17 1830852 188.900 198.345 175.925 112.700 329.507 175.9247 21.06% 216729
20 Aug'17 95
TOTAL: 260041531 32530235

Page 63 of 67
Reimbursement of difference in Seignorage charges as per Agreement clause 104 of GCC
Upto RA bill No. 10& Part
Name of work:-Pula Subbaiah Veligonda Project – Package II -Closing of Sunkesula Gap – Excavation of Feeder Canal and Teegaleru Canal including Construction of CM & CD works
and distributory system for 62,000 Acres on EPC Turnkey System
Sub-Work:- Package No. IID-Earth work Excavation and construction of under tunnel of Feeder Canal from Km. 3.400 (under tunnel). in all respects including roads, plantation &
Maintenance HPs & Drawings – As approved in Package No.II (Part of Balance work deleted) under 60(C) of P.S. to APDSS vide SE’s Proced.No. SE/CC(P)/OGL/194 M, Dt.14.03.2017
from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt., No.03VGP/2004, Dt.09.11.2004.

Seignorage to be recovered as
RA Bill Details Seignorage as recovered per Agreement
Description of Quantity Difference to be
Sl.No. reimbursed as per Remarks
Month & Material Cum clause 104 of GCC
Bill No Year Rate Amount (RS.) MB Reference Rate Amount (RS.)
1 2 3 4 5 6 7 8 9 10 11 12
1 Metal 1560.118 75.00 117,009 P-7 of MB 2 33.00 51484 65,525
1 Feb-18 MRK(P-IID)
2 Sand 780.059 50.00 39,003 30.00 23402 15,601
3 Metal 1695.459 75.00 127,159 P-8 of MB 7 33.00 55950 71,209
2 Mar-18
4 Sand 847.73 50.00 42,387 MRK(P-IID) 30.00 25432 16,955
5 Metal 2945.113 75.00 220,883 P-28 of MB 7 33.00 97189 123,694
6 Aug-18 MRK(P-IID)
6 Sand 1472.557 50.00 73,628 30.00 44177 29,451
7 Metal 1643.465 75.00 123,260 P-54 of MB 7 33.00 54234 69,026
8 Oct-18 MRK(P-IID)
8 Sand 821.733 50.00 41,087 30.00 24652 16,435
7 Metal 939.285 75.00 70,446 P-61 of MB 7 33.00 30996 39,450
9 Dec-18 MRK(P-IID)
8 Sand 459.433 50.00 22,972 30.00 13783 9,189
Total difference amount in Seignorage charges to be Reimbursed as per Agreement clause 104 of GCC (Rs.) 456,535
For RR Edifice

Authorised Signatory VGP Sub-Divison V.G.P.Sub Division V.G.P. Division Construction Circle
Markapur. Markapur. Markapur Ongole
Calculation of GST to be released (@5%) as per GO.MS.No. 129 Dt: 30.12.2018
Name of work:- Pula Subbaiah Veligonda Project – Package II -Closing of Sunkesula Gap – Excavation of
Feeder Canal and Teegaleru Canal including Construction of CM & CD works and distributory system for
62,000 Acres on EPC Turnkey System
Km. 3.400 (under tunnel). in all respects including roads, plantation & Maintenance HPs & Drawings – As
approved in Package No.II (Part of Balance work deleted) under 60(C) of P.S. to APDSS vide SE’s Proced.No.
SE/CC(P)/OGL/194 M, Dt.14.03.2017 from the scope of the M/s Jai-Prakash Gayatri(JV), Hyderabad vide Agt.,
No.03VGP/2004, Dt.09.11.2004.

Supl.Agreement No :- 24/2018-19, Dt: 20-07-2018, Value:- Rs. 7,84,22,589/-
RA Bill Details
Sl No GST @ 5% on Total Remarks

No Month & Year Amount (Rs.) MB Reference bill Amount (Rs.)
1 2 3 4 5 6 7
P- 03 of MB-2MRK (P-
1 1 Feb-18 11,308,376 565,419
IID)
2 2 Mar-18 5,820,298 IID) 291,015
3 3 Jun-18 13,758,118 IID) 687,906
4 4 Jul-18 5,825,330 IID) 291,267
5 5 Aug-18 4,857,903 IID) 242,895
6 6 Aug-18 17,732,548 IID) 886,627
7 7 Oct-18 13,679,779 IID) 683,989
8 8 Oct-18 8,447,922 IID) 422,396
9 9 Dec-18 7,331,635 P- 59 of MB-7MRK (P- 366,582

IID)
10 10 Jan-19 6,676,331 P- 78 of MB-7MRK (P- 333,817

IID)
Total amount to be released as per GO.MS.No. 129, Dt:30.12.2018 4,771,913
For RR Edifice
Asst. Executive Engineer Dy.Executive Engineer
VGP Sub-Divison V.G.P.Sub Division
Authorised Signatory Markapur. Markapur
Executive Engineer Superintending Engineer

V.G.P. Division Construction Circle
Markapur Ongole
No.03VGP/2004, Dt.09.11.2004.

RA Bill Details
Sl No GST @ 5% on Total Remarks

No Month & Year Amount (Rs.) MB Reference bill Amount (Rs.)
1 2 3 4 5 6 7
1 7 Oct-18 13,679,779 683,989
IID)
2 8 Oct-18 8,447,922 IID) 422,396
3 9 Dec-18 7,331,635 IID) 366,582
Total amount to be released as per GO.MS.No. 129, Dt:30.12.2018 1,472,967
For RR Edifice

Markapur Ongole
No.03VGP/2004, Dt.09.11.2004.

RA Bill Details
GST @ 5% on Total
Sl No bill Amount (Rs.) Remarks
No Month & Year Amount (Rs.) MB Reference
1 2 3 4 5 6 7
1 10 Jan-19 6,676,331 P- 78 of MB-7MRK (P- 333,817

IID)
2 11 Jul-19 2,460,560 P- 87 of MB-7MRK (P- 123,028

IID)
3 12 Dec-18 7,238,580 P- 59 of MB-7MRK (P- 361,929

IID)
Total amount to be released as per GO.MS.No. 129, Dt:30.12.2018 818,774
For RR Edifice

Markapur Ongole

Model Escalation

Uploaded by

Copyright:

Available Formats

Model Escalation

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Model Escalation

Uploaded by

Copyright:

Available Formats

Reimbursement of difference in Seignorage charges as per Agreement clause 104 of GCC

Upto RA bill No. 10& Part

Asst. Executive Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

Name of The Agency : M/s RR Edifice

Agreement No : 30/2017-18, Dt: 13-11-2017, Value:- Rs. 51,35,919/-

S.No. Description Amount in Rs.

6 Other Materials 3,318,813

7 Release of GST @5% 818,774

8 Reimbursement of difference in Seignorage charges 211,029

Asst. Executive Engineer Dy. Executive Engineer EXECUTIVE ENGINEER

2 1688.761 1 MRK(P-IID) P-21 290 489740.690

4 PCC M15 33.968 1 MRK(P-IID) P-24 290 9850.720

7 RCC M25 145.668 1 MRK(P-IID) P-27 372 54188.496

Price Adjustment towards Cement in (Rs) 706,134

Agreement No : 30/2017-18, Dt: 13-11-2017, Value:- Rs. 51,35,919/-

Price Adjustment towards Steel in (Rs) 339,168

HSD RATE (Rs)

BILL MONTH RATE ON FUEL

Asst. Executive Engineer Dy.Executive Engineer Executive Engineer Superintending Engineer

Supl.Agreement No : 24/2018-19, Dt: 20-07-2018, Value:- Rs. 7,84,22,589/-

Supl.Agreement No : 15/2020-21, Dt: 23-09-2020, Value:- Rs. 3,38,28,633/-

1) Labour = 19.96%, 2) Machinery = 33.07% & 3) Other Materials = 21.06%

Labour component for earth work & concrete works

Price index of labour

1 Dec'18 11 1342832 526 552.300 302 1398.260 19.96% 348,960

2 Jul'20 14 5422129 526 552.300 336 1555.680 19.96% 1,671,243

3 Aug'20 14 16696777 526 552.300 338 1564.940 19.96% 5,193,883

Price Adjustment towards Labour 7,214,086

Agreement No : 30/2017-18, Dt: 13-11-2017, Value:- Rs. 51,35,919/-

Supl.Agreement No : 15/2020-21, Dt: 23-09-2020, Value:- Rs. 3,38,28,633/-

1) Labour = 19.96%, 2) Machinery = 33.07% & 3) Other Materials=21.06%

Machinery component for earth work & concrete works

R - value after Price index

1 Dec'18 11 1,342,832 141.100 148.155 111.80 139.862 196.087 33.07% 122,119

2 Jul'20 5,422,129 141.100 148.155 112.90 141.238 198.016 33.07% 512,941

Price Adjustment towards Machinery 2,253,501

Other Materials Component

Agreement No : 30/2017-18, Dt: 13-11-2017, Value:- Rs. 51,35,919/-

Supl.Agreement No : 24/2018-19, Dt: 20-07-2018, Value:- Rs. 7,84,22,589/-

Supl.Agreement No : 15/2020-21, Dt: 23-09-2020, Value:- Rs. 3,38,28,633/-

1) Labour = 19.96%, 2) Machinery = 33.07% & 3) Other Materials=21.06%

Other Materials component for earth work & concrete works

R - value after Price index

New Series from Comparision to

1 Dec'18 11 1,342,832 188.900 198.345 120.100 187.476 351.143 21.06% 185,181

2 Jul'20 5,422,129 188.900 198.345 121.000 188.881 353.774 21.06% 760,603

Price Adjustment towards Materials 3,318,813

Sub-Work:- Package No. IID-Earth work Excavation and construction

Sl. Bill Month& Amount of

1 11 Dec-18 Concrete work 1389686 38911 7943

Total bill 11 & part 1389686 38911 7943

2 Earth work 1303060 36486 149,849.00

Total bill 14 & part 23,021,575 644604 258,065

For Unison Constructions

ect – Package II -Closing of Sunkesula Gap –

Excavation and construction of under tunnel of

Value:- Rs. 51,35,919/-

Name of The Agency : M/s RR Edifice (JV)

Item of Seignorage Total