1 st Qtr 2 nd Qtr 3 rd Qtr 4 th Qtr 5 th Qtr 6 th Qtr 7 th Qtr 8 th Qtr 9 th Qtr

It.
Rate Sep-21 to Nov- 21 Dec-21 to Feb-22 June to Aug-22 Sept to Nov-22 Dec-22 to Feb-23 March to May-23 June to Aug-23 Sec-23
March to May-22
Description of Item Unit
No.
Quantity Amount Quantity amount quantity amount quantity Amount quantity amount quantity amount quantity Amount quantity amount quantity amount Total cost
Schedule-BI(D) Structural steel
Cost of Materials (structural steel)
1 Structural steel work welded In angles and 1 Kg 60.27 0 0.00 739.918 44594.86 0.000 0.00 0.00 0.00 0.00 0.00 ### 61471.78 385.276 23220.58 6885.331 414978.90 700.2 42201.05 9730.665 586467.18
channels
As per rate analysis of USSOR 11, vide item
no.081031, cost of material (steel) =Rs.60.27
per Kg & cost of others(Labours) = Rs.40.06
per Kg

2 Structural steel work welded In flats, plates , 1 Kg 60.63 0 0.00 0 0.00 0.000 0.00 0.00 0.00 0 0.00 0.000 0.00 595.574 36109.65 58431.858 3542723.55 9247.249 560660.71 ### 4139493.91
round or square bars
As per rate analysis of USSOR 11, vide item 0.00
no.081032, cost of material (steel) =Rs.60.63
per Kg & cost of others(Labours) = Rs.34.25
per Kg

44594.86 0.00 0.00 0.00 61471.78 980.850 59330.24 65317.19 3957702.45 9947.45 602861.76 4725961.09
0.00
0.00 44594.86 0.00 0.00 0.00 61471.78 59330.24 3957702.45 602861.76 4725961.09
Add/P 30.00% 0.00 13378.46 0.00 0.00 0.00 18441.54 17799.07 1187310.73 180858.53 1417788.33
0.00 57973.32 0.00 0.00 0.00 79913.32 77129.31 5145013.18 783720.29 6143749.42

6143749.42
Below 38.81% 0.00 22499.44 0.00 0.00 0.00 31014.36 29933.88 1996779.62 304161.84 2384389.15

** Total cost of Structural Steel against item no. 11 & 12 of Sch. B-I (D) 0.00 35473.87 0.00 0.00 0.00 48898.96 47195.42 3148233.57 479558.44 3759360.27
 2 & finel Escalation Bill
Name of work: - Supply, fabrication and erection of steel structure for foot over bridges, platform sheds at vari
connection with BainchiSaktigarh 3rd line of Howr

Contractor: SHANKHADIP CONSTRUCTION & CONSULTANCY. Agreement No.:- DCE/Con/II/HWH/Agr/66 Dt 29-08-2018

Indices for base month JUNE-2018 Date of opening 6/7/2018

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for1 st QUARTER

RBI Base month old index (JUNE-

Jul-18 Aug-18 Sep-18
INDECES 2018)

Materials
119.10 119.90 120.10 120.90
(W)
Fuel (F) 104.40 104.40 104.90 107.80

Labour (I) 291.00 301.00 301.00 301.00

Cement
113.50 114.30 113.10 113.30
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
1 st Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00
#REF! 0.00 0.00 0.00

1 st QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 120.30 - 119.10 )
Fuel components : = #REF! X ( ( 105.70 - 104.40 )
Labour components : = #REF! X ( ( 301.00 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 113.57 - 113.50 )

2nd QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for2nd QUARTER

RBI Base month old index (JUNE-

Oct-18 Nov-18 Dec-18
INDECES 2018)

Materials
119.10 122.00 121.60 119.70
(W)
Fuel (F) 104.40 111.30 109.30 102.80

Labour (I) 291.00 302.00 302.00 301.00

Cement
113.50 113.00 112.70 112.90
(Wco)

Value for Value for Other works Value for

2nd
Earth work (Except E/W value, Ballast &
QUARTER
Cement & Steel value ) Quarry
0 0.00 #REF! 0.00
0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
2nd QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 121.10 - 119.10 )
Fuel components : = #REF! X ( ( 107.80 - 104.40 )
Labour components : = #REF! X ( ( 301.67 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 112.87 - 113.50 )
 3 rd QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for3 rd QUARTER

RBI Base month old index (JUNE- Jan-19 Feb-19 Mar-19

INDECES 2018)

Materials
119.10 119.20 119.50 119.90
(W)
Fuel (F) 104.40 99.30 100.50 102.50

Labour (I) 291.00 307.00 307.00 309.00

Cement
113.50 115.20 117.60 117.30
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
3 rd Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
3 rd QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 119.53 - 119.10 )
Fuel components : = #REF! X ( ( 100.77 - 104.40 )
Labour components : = #REF! X ( ( 307.67 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 116.70 - 113.50 )

4 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for4 th QUARTER

RBI Base month old index (JUNE- Apr-19 May-19 Jun-19

INDECES 2018)

Materials
119.10 121.10 121.60 121.50
(W)
Fuel (F) 104.40 102.80 104.40 102.20

Labour (I) 291.00 312.00 314.00 316.00

Cement
113.50 119.90 122.60 121.80
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
4 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
4 th QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 121.40 - 119.10 )
Fuel components : = #REF! X ( ( 103.13 - 104.40 )
Labour components : = #REF! X ( ( 314.00 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 121.43 - 113.50 )

5 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for5 th QUARTER

RBI Base month old index (JUNE- Jul-19 Aug-19 Sep-19

INDECES 2018)

Materials
119.10 121.30 121.50 121.30
(W)
Fuel (F) 104.40 100.60 101.20 100.60

Labour (I) 291.00 319.00 320.00 322.00

Cement
113.50 120.20 118.50 119.90
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
5 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
5 th QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 121.37 - 119.10 )
Fuel components : = #REF! X ( ( 100.80 - 104.40 )
Labour components : = #REF! X ( ( 320.33 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 119.53 - 113.50 )

6 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for6 th QUARTER

RBI Base month old index (JUNE- Oct-19 Nov-19 Dec-19

INDECES 2018)

Materials
119.10 122.00 122.30 123.00
(W)
Fuel (F) 104.40 102.30 101.30 103.20

Labour (I) 291.00 325.00 328.00 330.00

Cement
113.50 118.20 118.50 118.00
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
6 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
6 th QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 122.43 - 119.10 )
Fuel components : = #REF! X ( ( 102.27 - 104.40 )
Labour components : = #REF! X ( ( 327.67 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 118.23 - 113.50 )

7 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for7 th QUARTER

RBI Base month old index (JUNE- Jan-20 Feb-20 Mar-20

INDECES 2018)

Materials
119.10 123.40 122.20 120.40
(W)
Fuel (F) 104.40 104.70 103.60 99.50

Labour (I) 291.00 330.00 328.00 326.00

Cement
113.50 117.90 119.40 119.00
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
7 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
7 th QUARTER Bill Value 0.00 #REF! 0.00
Other works item:-
Material components : = #REF! X ( ( 122.00 - 119.10 )
Fuel components : = #REF! X ( ( 102.60 - 104.40 )
Labour components : = #REF! X ( ( 328.00 - 291.00 )
Cement items (C) :-
Cement items :- = 0.00 X ( ( 118.77 - 113.50 )

8 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for8 th QUARTER

RBI Base month old index (JUNE- Apr-20 May-20 Jun-20

INDECES 2018)

Materials
119.10 119.20 117.50 119.30
(W)
Fuel (F) 104.40 89.80 80.30 85.60

Labour (I) 291.00 329.00 330.00 332.00

Cement
113.50 122.60 123.80 121.90
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
8 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
8 th QUARTER Bill Value 0.00 #REF! 0.00
Other works item:-
Material components : = #REF! X ( ( 118.67 - 119.10 )
Fuel components : = #REF! X ( ( 85.23 - 104.40 )
Labour components : = #REF! X ( ( 330.33 - 291.00 )
Cement items (C) :-
Cement items :- = 0.00 X ( ( 122.77 - 113.50 )

9 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for9 th QUARTER

RBI Base month old index (JUNE- Jul-20 Aug-20 Sep-20

INDECES 2018)

Materials
119.10 121.00 122.00 122.90
(W)
Fuel (F) 104.40 90.70 92.00 91.90

Labour (I) 291.00 336.00 338.00 340.12

Cement
113.50 121.50 120.30 119.60
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
9 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
 #REF! 0.00 0.00 0.00
9 th QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 121.97 - 119.10 )
Fuel components : = #REF! X ( ( 91.53 - 104.40 )
Labour components : = #REF! X ( ( 338.04 - 291.00 )
Cement items (C) :-
Cement items :- = 0.00 X ( ( 120.47 - 113.50 )

10 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for10 th QUARTER

RBI Base month old index (JUNE- Oct-20 Nov-20 Dec-20

INDECES 2018)

Materials
119.10 123.60 125.10 125.40
(W)
Fuel (F) 104.40 90.90 94.20 96.90

Labour (I) 291.00 344.16 345.31 342.14

Cement
113.50 119.40 119.10 119.70
(Wco)

Value for Value for Other works Value for

Earth work (Except E/W value, Ballast &
10 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

 0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
10 th QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 124.70 - 119.10 )
Fuel components : = #REF! X ( ( 94.00 - 104.40 )
Labour components : = #REF! X ( ( 343.87 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 119.40 - 113.50 )

11 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for11 th QUARTER

RBI Base month old index (JUNE- Jan-21 Feb-21 Mar-21

INDECES 2018)

Materials
119.10 126.50 128.10 129.90
(W)
Fuel (F) 104.40 100.70 105.70 109.20

Labour (I) 291.00 340.41 342.72 344.45

Cement
113.50 119.00 119.80 123.60
(Wco)
 Value for Value for Other works Value for
Earth work (Except E/W value, Ballast &
11 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
11 th QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 128.17 - 119.10 )
Fuel components : = #REF! X ( ( 105.20 - 104.40 )
Labour components : = #REF! X ( ( 342.53 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 120.80 - 113.50 )

12 th QUARTER

Material (Wo) = 119.10 Fuel (Fo) = 104.40 Labour (lo)

Escalation for12 th QUARTER

RBI Base month old index (JUNE- Apr-21 Apr-21 Apr-21

INDECES 2018)

Materials
119.10 132.00 132.00 132.00
(W)
Fuel (F) 104.40 108.90 108.90 108.90

Labour (I) 291.00 345.88 345.88 345.88

Cement
113.50 124.70 124.70 124.70
(Wco)
 Value for Value for Other works Value for
Earth work (Except E/W value, Ballast &
12 th Cement & Steel value ) Quarry
QUARTER

0 0.00 #REF! 0.00

0 0.00 0.00 0.00
#REF! 0.00 0.00 0.00
12 th QUARTER Bill Value 0.00 #REF! 0.00

Other works item:-

Material components : = #REF! X ( ( 132.00 - 119.10 )
Fuel components : = #REF! X ( ( 108.90 - 104.40 )
Labour components : = #REF! X ( ( 345.88 - 291.00 )
Cement items (C) :-
Cement items :- = #REF! X ( ( 124.70 - 113.50 )
el Escalation Bill
es, platform sheds at various stations and other ancillary works between Bainchi to Saktigarh in
ktigarh 3rd line of Howrah Division.

WH/Agr/66 Dt 29-08-2018 DOC : 31-12-2019

6/7/2018

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

120.30

105.70

301.00

113.57

Value of cement Value of Steel

Total

#REF! #REF! #REF!

0.00 0.00
0.00 0.00

#REF! 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!
113.50 ) / 113.50 } X 100 % = #REF!

1 st QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

121.10

107.80

301.67

112.87

Value of cement Value of Steel

Total

#REF! #REF! 3521747.57

0.00 0.00
0.00 0.00
#REF! #REF! 3521747.57

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = #REF!

 2nd QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

119.53

100.77

307.67

116.70

Value of cement Value of Steel

Total

#REF! #REF! #REF!

0.00 0.00
0.00 0.00
#REF! 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!
113.50 ) / 113.50 } X 100 % = #REF!

3 rd QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

121.40

103.13

314.00

121.43

Value of cement Value of Steel

Total

#REF! #REF! #REF!

0.00 0.00
0.00 0.00
#REF! 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!
113.50 ) / 113.50 } X 100 % = #REF!

4 th QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

121.37

100.80

320.33

119.53

Value of cement Value of Steel

Total

#REF! #REF! #REF!

0.00 0.00
0.00 0.00
#REF! 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = #REF!

5 th QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

122.43

102.27

327.67

118.23

Value of cement Value of Steel

Total

#REF! #REF! #REF!

0.00 0.00
0.00 0.00
#REF! 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = #REF!

6 th QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

122.00

102.60

328.00

118.77

Value of cement Value of Steel

Total

0.00 0.00 #REF!

0.00 0.00
0.00 0.00
0.00 0.00 #REF!

0 = 0.00
119.10 ) / 119.10 } X 40 % = #REF!
104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = 0.00

7 th QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

118.67

85.23

330.33

122.77

Value of cement Value of Steel

Total

0.00 0.00 #REF!

0.00 0.00
0.00 0.00
0.00 0.00 #REF!
 0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = 0.00

8 th QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

121.97

91.53

338.04

120.47

Value of cement Value of Steel

Total

0.00 0.00 #REF!

0.00 0.00
 0.00 0.00
0.00 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = 0.00

9 th QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

124.70

94.00

343.87

119.40

Value of cement Value of Steel

Total

#REF! 0.00 #REF!

 0.00 0.00
0.00 0.00
#REF! 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = #REF!

10 th QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

128.17

105.20

342.53

120.80
 Value of cement Value of Steel

Total

#REF! #REF! #REF!

0.00 0.00
0.00 0.00
#REF! 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = #REF!

11 th QUARTER Escalation Amount in = #REF!

#REF!

Labour (lo) = 291.00 Cement (CB)= 113.50

Average

132.00

108.90

345.88

124.70
 Value of cement Value of Steel

Total

#REF! 0.00 #REF!

0.00 0.00
0.00 0.00
#REF! 0.00 #REF!

0 = 0.00

119.10 ) / 119.10 } X 40 % = #REF!

104.40 ) / 104.40 } X 15 % = #REF!
291.00 ) / 291.00 } X 30 % = #REF!

113.50 ) / 113.50 } X 100 % = #REF!

12 th QUARTER Escalation Amount in = #REF!

#REF!

#REF!
1907364.9092
#REF!

1 st Qrt #REF!
2 nd Qrt #REF!
3rd Qrt #REF!
4 Th Qrt #REF!
5 Th Qrt #REF!
6 Th Qrt #REF!
7 Th Qrt #REF!
8 Th Qrt #REF!
 9 Th Qrt #REF!
10 Th Qrt #REF!
11 Th Qrt #REF!
12 Th Qrt #REF!
Total #REF!
Steel Esc- 1907364.9092
Total Esc- #REF!
Paid Esc- 2351923

Net Final Amount #REF!

 1.20

1.30

10.00

0.07

3521747.57

825355

1896469.0912
 2.00

3.40

10.67

-0.63

3521747.57

825355

1896469.0912
 0.43

-3.63

16.67

3.20

3521747.57

825355

1896469.0912
 2.30

-1.27

23.00

7.93

3521747.57

825355

1896469.0912
 2.27

-3.60

29.33

6.03

3521747.57

825355

1896469.0912
 0.00

3.33

-2.13

36.67

4.73

3521747.57

825355

1896469.0912
 2.90

-1.80

37.00

5.27

3521747.57

825355

1896469.0912
 -0.43

-19.17

39.33

9.27

3521747.57

825355

1896469.0912
 2.87

-12.87

47.04

6.97

3521747.57

825355
 1896469.0912

5.60

-10.40

52.87

5.90

3521747.57

825355
 1896469.0912

9.07

0.80

51.53

7.30

3521747.57
825355

1896469.0912

12.90

4.50

54.88

11.20
 3521747.57

825355

1896469.0912
 Date of oppning 07.06.2018

1 st Qrt Jul-18 Aug-18 Sep-18

2 st Qrt Oct-18 Nov-18 Dec-18

08.10.2019 1A/c

04.02.2019 &
3 st Qrt Jan-19 Feb-19 Mar-19 13.03.19
&23.03.19 2 A/c, 3
th, 4th
A/c

15.04.19 &
4 th Qrt Apr-19 May-19 Jun-19 02.05.19 5th,
&08.06.19 6th,7th
31.07.19
5 th Qrt Jul-19 Aug-19 Sep-19 &23.09.19 8th, 9th
6 th Qrt Oct-19 Nov-19 Dec-19 26.12.19 10th
7 th Qrt Jan-20 Feb-20 Mar-20
8 th Qrt Apr-20 May-20 Jun-20
9 th Qrt Jul-20 Aug-20 Sep-20
10 th Qrt Oct-20 Nov-20 Dec-20 03.12.20 11 th
11 th Qrt Jan-21 Feb-21 Mar-21 08.03.21 12 th
12 th Qrt Apr-21 15.04.2021 13 th final

Date of majermant
1 st bill 08.10.2018
2 nd bill 04.02.2019
3 rd bill 13.03.19
4 th bill 23.03.19
5 th bill 15.04.19
6 th bill 02.05.19
7 th bill 08.06.19
8 th bill 31.07.19
9 th bill 23.09.19
10 th bill 26.12.19
11 th bill 03.12.20
12 th bill 08.03.21
13 th bill 15.04.2021
 Date of oppning 06.07.2018
Date TMT BAR MT
10.07.2018 7.07
11.07.2018 12.35 19.42 Feb - 18 to 3 rd july -18
12.12.2018 13.11
14.12.2018 18.07
17.12.18 14.93 4 th july -18 to 3 rd july -
5.04.19 12.82 33.338 2020
5 th Jan -2021 to 12
02.03.21 19.97 19.977 th Aug 2021
72.735

Date Chanel & Plat

Angle
10.07.2018 2.35 1.2
12.7.2018 2.35 0
5.35
30.07.18 10.96 0
28.08.18 7.23 4.15
18.01.19 11.52 11.6
08.02.19 10.83 17.35
14.02.19 16.34 0.32
15.02.19 11.519 23.2
21.02.19 0 40.95
23.02.19 7.23 0 164.548
14.03.19 25.28 10.338
31.03.19 19.64 1
2.04.19 7.52 59
4 th july-18
3.04.19 13.45 to 3rd july -20 0
7.04.19 17.72 0.79
26.04.19 9.44 0
29.05.19 19.115 0
13.06.19 8.22 0
14.06.19 2.59 0
15.06.19 2 0.93
01.08.19 1.751 0.456
5.509
2.8.19 0.983 0
12.08.19 0.83 0.36
22.08.19 12 1.33
31.08.19 12.224 2.1
28.09.19 0 0.333
21.11.19 2.16 0
235.252 175.407

410.659
11 th april -18
to 4 th jan -19

5 th jan- 19
to10 th apr-
19

11 th apr-19
to 5th jan
2020
 Eastern Railw
Name of work: - Supply, fabrication and erection of steel structure for foot over br
in connection with Bainc

2n

Qrs Desc. Of steel Month of purchase Steel Brought to the

executed site

Feb - 18 to 3 rd july - Feb - 18 to 3 rd july -

TMT Bar
18 18

4 th july -18 to 3 rd 4 th july -18 to 3 rd

TMT Bar
july -2020 july -2020

4 th july -2020 to 4 4 th july -2020 to 4

TMT Bar
th jan 2021 th jan 2021

5 th Jan -2021 to 12 5 th Jan -2021 to 12

TMT Bar
th Aug 2021 th Aug 2021
Total -

Eastern Railw
Name of work: - Supply, fabrication and erection of steel structure for foot over br
in connection with Bainc2n

S
Bso= Sail's price of steel for the month of
Qrs Desc. Of steel Month of purchase Steel Brought to the
executed site

11 th april -18 to 4 th 11 th april -18 to 4 th

Plate
jan -19 jan -19

5 th jan- 19 to10 th 5 th jan- 19 to10 th

Plate
apr-19 apr-19

11 th apr-19 to 5th 11 th apr-19 to 5th

Plate
jan 2020 jan 2020

6 th jan 20 to 3rd 6 th jan 20 to 3rd

Plate
july-20 july-20

4 th july -20 to 5 th 4 th july -20 to 5 th

Plate
jan -21 jan -20

6th jan 2021 to -12 4 th july -20 to 4 th

Plate
th feb 21 jan -21

13 th Feb 21 to 12 4 th july -20 to 4 th

Plate
Aug 21 jan -21
Total

Eastern Railw
Name of work: - Supply, fabrication and erection of steel structure for foot over br
in connection with Bainc2n

S
Bso= Sail's price of steel for the month of open
Qrs Desc. Of steel Month of purchase Steel Brought to the
executed site

4 th july-18 to 3rd 4 th july-18 to 3rd

Channel & Angle
july -20 july -20

4 th july-20 to 4 th 4 th july-20 to 4 th
Channel & Angle
jan 21 jan 21

5 th Jan 2021 to 12 5 th Jan 2021 to 12

Channel & Angle
Aug 21 Aug 21
Total
 Eastern Railway(Construction Department)
cture for foot over bridges, platform sheds at various stations and other ancillary works be
onnection with BainchiSaktigarh 3rd line of Howrah Division.

2nd & Final Esc bill

Base Manth - June-2018

Qty.(Q) (MT) Basic Rate Excise Basic Rate as GST duty in

(As per sAIL Duty rate + per the month
i.e May- ED(Bso) SAIL in steel brought
2016) the to site/Excise
month Duty
steel
brought
to site

19.420 44000 18.00% 51920 46444 18.00%

33.338 44000 18.00% 51920 46444 18.00%

0.000 44000 18.00% 51920 45467 18.00%

19.977 44000 18.00% 51920 55244 18.00%

72.735 Total Escalation for steel section.

Eastern Railway(Construction Department)

cture for foot over bridges, platform sheds at various stations and other ancillary works be
onnection with BainchiSaktigarh 3rdbill
2nd & Final Esc line of Howrah Division.

STEEL ESC. PRICE

teel for the month of opening of tender i.e June 2018 = Plate = 4700 + 18 % GST
 Qty.(Q) (MT) Basic Rate Excise Basic Rate as GST duty in
(As per sAIL Duty rate + per the month
i.e May- ED(Bso) SAIL in steel brought
2016) the to site/Excise
month Duty
steel
brought
to site

5.350 47000 18.00% 55460 47000 18.00%

164.548 47000 18.00% 55460 51000 18.00%

5.509 47000 18.00% 55460 50000 18.00%

0.000 47000 18.00% 55460 44400 18.00%

0.000 47000 18.00% 55460 42900 18.00%

0.000 47000 18.00% 55460 59922 18.00%

0.000 47000 18.00% 55460 60500 18.00%

175.407 Total Escalation for steel section.

Eastern Railway(Construction Department)

cture for foot over bridges, platform sheds at various stations and other ancillary works be
onnection with BainchiSaktigarh 3rdbill
2nd & Final Esc line of Howrah Division.

STEEL ESC. PRICE

or the month of opening of tender i.e June 18 = Channel & Angle = 43500 + 18% GST
Qty.(Q) (MT) Basic Rate Excise Basic Rate as GST duty in
(As per sAIL Duty rate + per the month
i.e May- ED(Bso) SAIL in steel brought
2016) the to site/Excise
month Duty
steel
brought
to site

235.252 43500 18.00% 51330 46000 18.00%

0.00 43500 18.00% 51330 45000 18.00%

0.00 43500 18.00% 51330 51000 18.00%

235.252 Total Escalation for steel section.

er ancillary works between Bainchi to Saktigarh

Bs (Rate Bs-Bso Ms= Q(Bs-Bso)

+GST) Esc. Amount)(Rs.)

54803.9 2883.9 56005.73

54803.9 2883.9 96144.12

53651.1 1731.1 0.00

65187.9 13267.9 265053.24

417203.09

er ancillary works between Bainchi to Saktigarh

00 + 18 % GST
 Bs (Rate Bs-Bso Ms= Q(Bs-Bso)
+GST) Esc. Amount)(Rs.)

55460.0 0.0 0.00

60180.0 4720.0 776666.56

59000.0 3540.0 19501.86

52392.0 -3068.0 0.00

50622.0 -4838.0 0.00

70708.0 15248.0 0.00

71390.0 15930.0 0.00

796168.42

er ancillary works between Bainchi to Saktigarh

43500 + 18% GST

Bs (Rate Bs-Bso Ms= Q(Bs-Bso)
+GST) Esc. Amount)(Rs.)

54280.0 2950.0 693993.40

53100.0 1770.0 0.00

60180.0 8850.0 0.00

693993.40

Total Steel - 1907364.9092