IJM Corporation Bhd Four Laning of Jhansi-Lakhnadon Section Km 132-187.8 (upto start of Sagar Bypass) of NH-26 in the State of Madhya Pradesh: Civil work Contract Package Project: No. ADB-II/C-4 Rate Sno
Description
Unit
BoQ
Adnl. Qty
VO Qty
BoQ
VO
Amnt
Diff
Remarks
1 6.05 a)
Providing and laying in position Reinforced Cement Concrete in open foundations complete as per drawings and Technical Specifications Section 1500, 1700 and 2100. a) Grade M 30 Cum
3611
8566
7663.25
2080.13
4698
2617.87
20,061,377
2 6.06 i)
Providing and laying in position Reinforced Cement Concrete in pier, pier cap, pedestals, cantilever/ counterfort abutment, abutment cap, dirt wall, wing wall, retaining wall, buffer wall etc., complete as per drawings and Technical Specifications Sections 1500, 1700 and 2200 i) Grade M 30 Cum
3104
7762
6986
2594.54
5064
2469.46
17,251,676
670 599
698.33 736.36
530.83 586.61
32578.92 32578.92
61354 61423
28775.08 28844.08
15,274,676 16,920,341
439550.25
96.99
140
43.01
18,904,177
3 6.08 i)
Providing & fixing in position HYSD (TMT) Fe 415 grade reinforcement bars in foundations, substructures, superstructures etc., complete as per drawings and Technical Specifications Section 1600 i) For Foundations MT ii) For Sub Structures MT
4
Construction of embankment with approved materials from borrow areas complete as per Technical 2.02 Specification Clause 305 with all leads and lifts.
Cum
2,241,799
5
As per JMF for DBM %age of Bitumen is 4.68% as against the 4.25% considered in Contract, hence the 4.03 difference in %age of bitumen shall be paid by NHAI
Cum
65,888
1,000,000
21,882,827
110,295,073
IJM Corporation Bhd Project:
Four Laning of Jhansi-Lakhnadon Section Km 132-187.8 (upto start of Sagar Bypass) of NH-26 in the State of Madhya Pradesh: Civil work Contract Package No. ADB-II/C-4 Rate
Sno
Description 1
2
Unit 3
BoQ 4
VO Rate approved by Price Adjust IC/NHAI Ment 9 10
Estimated Adnl. VO Qty applicable Qty to New rate BoQ 6 7=(6-5x 25%) 8
5
Diff 11=(9+10-8)
Amnt 12=11 x 7
Remarks 13
1 6.05 a)
Providing and laying in position Reinforced Cement Concrete in open foundations complete as per drawings and Technical Specifications Section 1500, 1700 and 2100. a) Grade M 30 Cum
3611
8566.92
7664.17
2080.13
3,665.00
614.94
2,199.81
As per clause 52.2 new rate applicable for the qty beyond 16,859,702 25% of BoQ Qty.
2 6.06 i)
Providing and laying in position Reinforced Cement Concrete in pier, pier cap, pedestals, cantilever/ counterfort abutment, abutment cap, dirt wall, wing wall, retaining wall, buffer wall etc., complete as per drawings and Technical Specifications Sections 1500, 1700 and 2200 i) Grade M 30 Cum
3104
7762
6986
2594.54
3943
648.11
1,996.57
13,948,066 25% of BoQ Qty.
670 599
698.33 736.36
530.83 586.61
32578.92 32578.92
48222 48277
3,777.20 3,783.54
19,420.28 19,481.62
589349.25
96.99
168
3 6.08 i) 4 6.08 ii)
Providing & fixing in position HYSD (TMT) Fe 415 grade reinforcement bars in foundations, substructures, superstructures etc., complete as per drawings and Technical Specifications Section 1600 i) For Foundations MT ii) For Sub Structures MT
5
Construction of embankment with approved materials from borrow areas complete as per Technical 2.02 Specification Clause 305 with all leads and lifts.
Cum
2,241,799
6
As per JMF for DBM %age of Bitumen is 4.68% as against the 4.25% considered in Contract, hence the 4.03 difference in %age of bitumen shall be paid by NHAI
Cum
65,888
1,149,799
71.01
332.12
As per clause 52.2 new rate applicable for the qty beyond
As per clause 52.2 new rate
10,308,867 applicable for the qty beyond 11,428,191 25% of BoQ Qty. As per clause 52.2 new rate applicable for the qty beyond
41,848,512 25% of BoQ Qty.
21,882,827 diffrence of Bitumen in JMF
116,276,165
National Highways Authority of India ADBII/ C4 MP Amount of Price Adjustment pursuant to Clause 70 Contract Package: ADB II - C4 Project Commencement Date: 24.10.2005 Base date for initial price indices : Sep' 2005 Consultant : M/s ROUGHTON INTERNATIONAL- CEG JV
Interim Payment Certificate No Month/Year Schedule Period of Completion Scheduled Completion Date Contractor
: 30months :M/s IJM CORPORATION BERHAD
M30 Foundation
Item no
(1) VL Vb Vf Vc Vs Vp Vm
Component
(2)
Value of work done (Rs)
Value of secured advance (Rs)
Value of material incorpotd. in the works (Rs)
Value of 'R' (4+5-6)
(3)
(4)
(5)
(6)
(7)
(8) 10% 0.00% 10%
Feb-09
3,655.00
0.00
3,655.00
32.93% 0.00% 20% 27.07%
Month
Labour - Pl Bitumen - Pb POL - Pf Cement - Pc Steel - Ps Plant and Machinery and Spares - Pp Other materials - Pm
% of component 'P'
Initial indices value as on September, 05
Change in Indicies value index for this month (10-9)/9
(9) 572.00 12944.09 35.45 164.20
(10) 719.67 25924.00 33.94 221.30
264.90 202.80 197.20
284.20 222.10 228.40
3,655.00
-
-
Remarks
(12) 80.21 (13.23)
0.3477 0.0729 0.0952 0.1582
355.77 59.13 133.06
3,655.00
Reference
( 0.85x7x8x11)
(11) 0.2582 1.0028 -0.0426
Escalation for the Month of Feb/09 TOTAL AMOUNT ( Rs )
Price Adjustment
(13)
614.94 614.94
Qty
7,664.17
4,713,004.70
M30 Substructure
Item no
Component
Month
Value of work done (Rs)
Value of secured advance (Rs)
Value of material incorpotd. in the works (Rs)
Value of 'R' (4+5-6)
% of component 'P'
(1) VL
(2)
(3)
(4)
(5)
(6)
(7)
(8)
Labour - Pl
Vb
Bitumen - Pb
Vf
POL - Pf
Vc
Cement - Pc
Vs Vp Vm
Other materials - Pm
Initial indices value as on September, 05
Change in Indicies value index for this month (10-9)/9
Remarks
10%
(10) 719.67
0%
12944.09
25924.00
1.0028
10%
35.45
33.94
-0.0426
(14.28)
31%
164.20
221.30
0.3477
355.77
Steel - Ps
0%
264.90
284.20
0.0729
-
Plant and Machinery and Spares - Pp
20%
202.80
222.10
0.0952
63.79
29.48%
197.20
TOTAL AMOUNT ( Rs )
3,943.00
3,943.00
0.00
-
3,943.00
-
0.2582
228.40 0.1582 Escalation for the Month of Feb/09
3,943.00 Qty
Reference
( 0.85x7x8x11)
(9) 572.00
Feb-09
(11)
Price Adjustment
(12)
(13)
86.53 -
156.30 648.11 648.11 6,986.00
4,527,696.46
TMT Reinforcement - Fdn
Item no
Component
(2)
Month
Value of secured advance (Rs)
Value of material incorpotd. in the works (Rs)
Value of 'R' (4+5-6)
(4)
(5)
(6)
(7)
% of component 'P'
Change in Indicies value index for this month (10-9)/9
Price Adjustment Remarks
(10) 719.67
(12)
10%
(9) 572.00
(11)
Labour - Pl
0.2582
1,058.18
Bitumen - Pb
0%
12944.09
25924.00
1.0028
-
Vf
POL - Pf Cement - Pc
Vp Vm
Other materials - Pm
10%
35.45
33.94
-0.0426
0%
164.20
221.30
0.3477
-
Steel - Ps
51%
264.90
284.20
0.0729
1,517.26
Plant and Machinery and Spares - Pp
20%
202.80
222.10
0.0952
780.16
9.19%
197.20
Feb-09
TOTAL AMOUNT ( Rs )
48,222.00
48,222.00
0.00
-
48,222.00
-
228.40 0.1582 Escalation for the Month of Feb/09
48,222.00 Qty
Reference
( 0.85x7x8x11)
Vb
Vs
(8)
Initial indices value as on September, 05
(1) VL
Vc
(3)
Value of work done (Rs)
(13)
(174.59)
596.19 3,777.20 3,777.20 530.83
2,005,051.08
TMT Reinforcement - Substructure
Item no
Component
Month
Value of work done (Rs)
Value of secured advance (Rs)
Value of material incorpotd. in the works (Rs)
Value of 'R' (4+5-6)
% of component 'P'
(1) VL
(2)
(3)
(4)
(5)
(6)
(7)
(8)
Labour - Pl
Vb
Bitumen - Pb
Vf
POL - Pf
Vc
Cement - Pc
Vs Vp Vm
Other materials - Pm
Initial indices value as on September, 05
Change in Indicies value index for this month (10-9)/9
Price Adjustment
10%
(10) 719.67
0%
12944.09
25924.00
1.0028
10%
35.45
33.94
-0.0426
0%
164.20
221.30
0.3477
-
Steel - Ps
51%
264.90
284.20
0.0729
1,517.26
Plant and Machinery and Spares - Pp
20%
202.80
222.10
0.0952
781.05
9.25%
197.20
Feb-09
TOTAL AMOUNT ( Rs )
48,277.00
48,277.00
0.00
-
48,277.00
-
(11)
(12)
0.2582
1,059.39
228.40 0.1582 Escalation for the Month of Feb/09
48,277.00 Qty
Remarks
( 0.85x7x8x11)
(9) 572.00
(13)
(174.79)
600.63 3,783.54 3,783.54 736.36
2,786,062.65
Reference
IJM Corporation Bhd Four Laning of Jhansi-Lakhnadon Section Km 132-187.8 (upto start of Sagar Bypass) of NH-26 in the State of Madhya Pradesh: Civil work Contract Package Project: No. ADB-II/C-4 Rate Sno
Description
Unit
BoQ
Adnl. Qty
VO Qty
BoQ
VO
Amnt
Diff
Remarks
1 6.05 a)
Providing and laying in position Reinforced Cement Concrete in open foundations complete as per drawings and Technical Specifications Section 1500, 1700 and 2100. a) Grade M 30 Cum
3611
8566
7663.25
2080.13
4698
2617.87
20,061,377 forwarded to NHAI
2 6.06 i)
Providing and laying in position Reinforced Cement Concrete in pier, pier cap, pedestals, cantilever/ counterfort abutment, abutment cap, dirt wall, wing wall, retaining wall, buffer wall etc., complete as per drawings and Technical Specifications Sections 1500, 1700 and 2200 i) Grade M 30 Cum
3104
7762
6986
2594.54
5064
2469.46
17,251,676 forwarded to NHAI
3 6.08 i)
Providing & fixing in position HYSD (TMT) Fe 415 grade reinforcement bars in foundations, substructures, superstructures etc., complete as per drawings and Technical Specifications Section 1600
IC recommended and
IC recommended and
IC recommended and
i) For Foundations
MT
670
698.33
530.83
32578.92
61354
28775.08
15,274,676 forwarded to NHAI
ii) For Sub Structures
MT
599
736.36
586.61
32578.92
61423
28844.08
16,920,341 forwarded to NHAI
640773.25
96.99
156
59.01
IC recommended and
4
Construction of embankment with approved materials from borrow areas complete as per Technical 2.02 Specification Clause 305 with all leads and lifts.
Cum
2,241,799
5
As per JMF Bitumen diffrence as considered in 4.03 Contract, paynebt by NHAI
Cum
65,888
1,201,223
37,810,748 In process
8,016,043 As per contract payable
115,334,860