Page 1

Name Of Work : Construction of Six Lane Link Road (NH-166S) with Paved Shoulder configuration to Mopa Airport in the state of Goa on EPC Mode

Name Of Client : Chief Engineer (NH)Government of Goa on behalf of Ministry of Road Transport & Highways (MoRT & H)
Name Of Auth. Engineer : M/s TPF Engineering Private Limited
Name Of Contractor : M/s Ashoka Buildcon Limited

ESCALATION SUMMARY
WORK DONE FOR THE COMPLETION OF A STAGE UNDER
DATES
THE FOLLOWING ITEMS OF SCHEDULE-H
RA Bill 3 MONTHS WORK DONE
IPC NO BASE DATE Culverts, Minor REMARKS
DATE PRIOR TO AMOUNT Earthwork, Granular Cement Concrete Major Bridges and
IPC BILL Bituminous Work Bridges and other
Work and Other Works Pavement Structures
Structures
1 W.E.F Interchange Foundations,Viaduct foundations
Jun-22 Feb-22 56,59,85,339.00 - 56,59,85,339.00
31-07-2021 & Girders casting
Interchange Foundations &
2 W.E.F Substructures,Viaduct -1 & 2 foundations &
Aug-22 Apr-22 20,48,41,087.00 - 92,36,972.00 19,56,04,115.00
31-07-2021 Girders/Segment casting,Box culverts,ROB
fabrication
TOTAL = 77,08,26,426 - - - - 76,15,89,454.00

Escalation Summary Item Wise

Sr. No. Items Amount Remarks
1 Labour 15,11,337.05
2 Cement 34,43,275.71
3 Steel 1,69,41,281.37
4 Fuel -29,19,948.29
5 Other 1,46,30,826.01
6 Plant and Spars 40,02,015.00
7 Bitumen
Total upto Escalation Bill-02 3,76,08,786.86 (A)
Paid in previous Escalation:-
Esc. Bill No. -1 2,06,38,655.39
Net Amount to paid Esc Bill No-2= 1,69,70,131.48
Note :- (1) Base Date is taken 28 days prior to the BID submission Date 23-08-2021 is no the last day of month,Hence july 2021 indices considered
(2)Bill date 31.08.2022-3 Months prior to the month to which IPC relates i.e April -2022 Incides

Team Leader
Project Head Authority Engineer Assistant Engineer VII
M/s Ashoka Buildcon Limited M/s TPF Engineering Private Limited National Highway Sub-Div II.
EPC Contractor

Page 1 of 1
 VRW & VBR (LABOUR)= AMOUNT TO BE ADDED OR DEDUCTED FROM IPC NO.02

RW/BR =VALUE OF

THE COMPLETION
WORK DONE FOR

PL % OF LABOUR
ROAD WORK (2)
SCHEDULE H(1)

OTHER WORKS

COMPONENT
OF A STAGE

FOLLOWING
RESPECTIVE

UNDER THE

ITEMS OF
MONTH
SR
BILL NO DATE DISCRIPTION L0 L1 (L1-L0)/L0 VRW & VBR (LABOUR) REMARKS
NO

(a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l)
- 20 121.1 122.20 0.009 - EW/GSB/ Other works.

V1= VRW & VBR (LABOUR) = - 20 121.1 122.20 0.009 - Bituminous Work.
AMOUNT TO BE ADDED OR - 20 121.1 122.20 0.009 - Cement Concrete Pavement.
1 IPC-1 30-06-2022 Feb-22
DEDUCTED FROM IPC DUE TO
- 15 121.1 122.20 0.009 - Culvert, Minor Bridges And Other Structure.
CHANGE IN COST OF LABOUR

56,59,85,339.00 15 121.1 122.20 0.009 6,49,468.18 Major Bridge And Structures

- 20 121.1 125.10 0.033 - EW/GSB/ Other works.

V1= VRW & VBR (LABOUR) = - 20 121.1 125.10 0.033 - Bituminous Work.
AMOUNT TO BE ADDED OR - 20 121.1 125.10 0.033 - Cement Concrete Pavement.
1 IPC-2 31-08-2022 Apr-22
DEDUCTED FROM IPC DUE TO
92,36,972.00 15 121.1 125.10 0.033 38,864.56 Culvert, Minor Bridges And Other Structure.
CHANGE IN COST OF LABOUR

19,56,04,115.00 15 121.1 125.10 0.033 8,23,004.31 Major Bridge And Structures

Page 1 of 1
 Page 1

VRW & VBR (CEMENT)= AMOUNT TO BE ADDED OR DEDUCTED FROM IPC NO. 02

RW/BR =VALUE OF

THE COMPLETION
WORK DONE FOR

PL % OF CEMENT
ROAD WORK (2)
SCHEDULE H(1)

OTHER WORKS

COMPONENT
OF A STAGE

FOLLOWING
RESPECTIVE

UNDER THE

ITEMS OF
MONTH
Sr.
BILL NO DATE DISCRIPTION C0 C1 (C1-C0)/C0 VRW & VBR (CEMENT) REMARKS
No.

(a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l)
- 5 124.7 127.90 0.026 - EW/GSB/ Other works

VRW & VBR (CEMENT)= - 0 124.7 127.90 0.026 - Bituminous Work

AMOUNT TO BE ADDED OR - 20 124.7 127.90 0.026 - Concrete Cement Pavement
1 IPC-1 30-06-2022 Feb-22
DEDUCTED FROM IPC DUE TO
Culvert, Minor Bridges And Other
CHANGE IN COST OF CEMENT - 15 124.7 127.90 0.026 -
Structure
56,59,85,339.00 15 124.7 127.90 0.026 18,76,241.40 Major Bridge And Structures

- 5 124.7 132.20 0.060 - EW/GSB/ Other works

VRW & VBR (CEMENT)= - 0 124.7 132.20 0.060 - Bituminous Work

AMOUNT TO BE ADDED OR - 20 124.7 132.20 0.060 - Concrete Cement Pavement
1 IPC-2 31-08-2022 Apr-22
DEDUCTED FROM IPC DUE TO
Culvert, Minor Bridges And Other
CHANGE IN COST OF CEMENT 92,36,972.00 15 124.7 132.20 0.060 70,662.84
Structure
19,56,04,115.00 15 124.7 132.20 0.060 14,96,371.48 Major Bridge And Structures

Page 1 of 1
 Page 1

VRW & VBR (STEEL)= AMOUNT TO BE ADDED OR DEDUCTED FROM IPC NO. 02

COMPLETION OF
A STAGE UNDER
OF WORK DONE

ROAD WORK (2)

SCHEDULE H(1)
RW/BR =VALUE

PL % OF STEEL
OTHER WORKS

COMPONENT
FOLLOWING
RESPECTIVE

ITEMS OF
FOR THE
MONTH
SR (S1-

THE
BILL NO DATE DISCRIPTION SO S1 VRW & VBR (STEEL) REMARKS
NO SO)/S0)

(a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l)

- 0 131.4 144.80 0.102 - EW/GSB/ Other works

VRW & VBR (STEEL ) = - 0 131.4 144.80 0.102 - Bituminous Work

AMOUNT TO BE ADDED OR
1 IPC-1 30-06-2022 Feb-22 - 0 131.4 144.80 0.102 - Concrete Cement Pavement
DEDUCTED FROM IPC DUE TO
Culvert, Minor Bridges And Other
CHANGE IN COST OF STEEL - 15 131.4 144.80 0.102 -
Structure
56,59,85,339.00 20 131.4 144.80 0.102 98,14,185.78 Major Bridge And Structures

- 0 131.4 158.60 0.207 - EW/GSB/ Other works

VRW & VBR (STEEL ) = - 0 131.4 158.60 0.207 - Bituminous Work

AMOUNT TO BE ADDED OR
2 IPC-2 31-08-2022 Apr-22 - 0 131.4 158.60 0.207 - Concrete Cement Pavement
DEDUCTED FROM IPC DUE TO
Culvert, Minor Bridges And Other
CHANGE IN COST OF STEEL 92,36,972.00 15 131.4 158.60 0.207 2,43,786.78
Structure
19,56,04,115.00 20 131.4 158.60 0.207 68,83,308.81 Major Bridge And Structures

Page 1 of 1
 Page 1

VRW & VBR (FUEL)= AMOUNT TO BE ADDED OR DEDUCTED FROM IPC NO. 02

COMPLETION

PF % OFFUEL
COMPONENT
WORK DONE

OF A STAGE

FOLLOWING
RESPECTIVE

UNDER THE
=VALUE OF

H(1) ROAD
SCHEDULE
ITEMS OF

WORK (2)
FOR THE
MONTH

WORKS
OTHER
RW/BR
SR (FI-
BILL NO DATE DISCRIPTION FO FI VRW & VBR (FUEL) REMARKS
NO FO)/FO)

(a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l)

- 10 94.27 87.42 -0.073 - EW/GSB/ Other works

- 10 94.27 87.42 -0.073 - Bituminous Work

VRW & VBR (FUEL ) = AMOUNT TO BE ADDED OR
1 IPC-1 30-06-2022 DEDUCTED FROM IPC DUE TO CHANGE IN COST OF Feb-22 - 10 94.27 87.42 -0.073 - Cement Concrete Pavement
FUEL
- 10 94.27 87.42 -0.073 - Culvert, Minor Bridges And Other Structure

56,59,85,339.00 10 94.27 87.42 -0.073 -35,11,939.03 Major Bridge And Structures

- 10 94.27 97.49 0.034 - EW/GSB/ Other works

- 10 94.27 97.49 0.034 - Bituminous Work

VRW & VBR (FUEL ) = AMOUNT TO BE ADDED OR
2 IPC-2 31-08-2022 DEDUCTED FROM IPC DUE TO CHANGE IN COST OF Apr-22 - 10 94.27 97.49 0.034 - Cement Concrete Pavement
FUEL
92,36,972.00 10 94.27 97.49 0.034 26,694.85 Culvert, Minor Bridges And Other Structure

19,56,04,115.00 10 94.27 97.49 0.034 5,65,295.89 Major Bridge And Structures

Page 1 of 1
 Page 1

VRW & VBR (OTHER MATERIALS)= AMOUNT TO BE ADDED OR DEDUCTED FROM IPC NO. 02

THE FOLLOWING
COMPLETION OF
A STAGE UNDER
OF WORK DONE

ROAD WORK (2)

SCHEDULE H(1)
RW/BR =VALUE

OTHER WORKS

COMPONENT
PL % OF OM
RESPECTIVE

ITEMS OF
FOR THE
MONTH
SR (M1-
BILL NO DATE DISCRIPTION MO M1 VRW & VBR (OM) REMARKS
NO MO)/M0)

(a) (b) (c) (d) (e) (f) (g) (h) (j) (l) (m) (n)
- 50 135.0 145.30 0.076 - EW/GSB/ Other works

VRW & VBR (OM ) = AMOUNT TO BE - 40 135.0 145.30 0.076 - Bituminous Work
ADDED OR DEDUCTED FROM IPC DUE - 35 135.0 145.30 0.076 - Cement Concrete Pavement
1 IPC-1 30-06-2022 Feb-22
TO CHANGE IN COST OF OTHER
Culvert, Minor Bridges And Other
MATERIALS - 30 135.0 145.30 0.076 -
Structure
56,59,85,339.00 25 135.0 145.30 0.076 91,40,663.22 Major Bridge And Structures

- 50 135.0 151.90 0.125 - EW/GSB/ Other works

VRW & VBR (OM ) = AMOUNT TO BE - 40 135.0 151.90 0.125 - Bituminous Work
ADDED OR DEDUCTED FROM IPC DUE - 35 135.0 151.90 0.125 - Cement Concrete Pavement
2 IPC-2 31-08-2022 Apr-22
TO CHANGE IN COST OF OTHER
Culvert, Minor Bridges And Other
MATERIALS 92,36,972.00 30 135.0 151.90 0.125 2,94,428.48
Structure
19,56,04,115.00 25 135.0 151.90 0.125 51,95,734.30 Major Bridge And Structures

Page 1 of 1
 Page 1

VRW & VBR (PLANT,MACHINERY & SPARES)= AMOUNT TO BE ADDED OR DEDUCTED IPC NO. 02

DONE FOR THE

SCHEDULE H(1)
RW/BR =VALUE

PPM & S % OF

SCOMPONENT
COMPLETION
OF A STAGE

ROAD WORK
FOLLOWING
RESPECTIVE

UNDER THE

(2) OTHER
ITEMS OF
OF WORK
MONTH

WORKS
SR ((A1-

PM &
BILL NO DATE DISCRIPTION A0 AI VRW & VBR (PM&S) REMARKS
NO A0)/A0)

(a) (b) (c) (d) (e) (f) (g) (h) (j) (l) (m) (n)
- 15 76.6 79.40 0.037 - EW/GSB/ Other works

VRW & VBR (PM&S ) = AMOUNT TO - 15 76.6 79.40 0.037 - Bituminous Work
BE ADDED OR DEDUCTED FROM IPC - 15 76.6 79.40 0.037 - Cement Concrete Pavement
1 IPC-1 30-06-2022 Feb-22
DUE TO CHANGE IN COST OF PLANT
Culvert, Minor Bridges And Other
MACHINERY & SPARES - 15 76.6 79.40 0.037 -
Structure
56,59,85,339.00 15 76.6 79.40 0.037 26,70,035.84 Major Bridge And Structures

- 15 76.6 80.50 0.051 - EW/GSB/ Other works

VRW & VBR (PM&S ) = AMOUNT TO - 15 76.6 80.50 0.051 - Bituminous Work
BE ADDED OR DEDUCTED FROM IPC - 15 76.6 80.50 0.051 - Cement Concrete Pavement
2 IPC-2 31-08-2022 Apr-22
DUE TO CHANGE IN COST OF PLANT
Culvert, Minor Bridges And Other
MACHINERY & SPARES 92,36,972.00 15 76.6 80.50 0.051 60,063.41
Structure
19,56,04,115.00 15 76.6 80.50 0.051 12,71,915.76 Major Bridge And Structures

Page 1 of 1