3rd& Final Variation Statement

Name of Bhusawal Division-Proposed rehabilitation of existing steel girder bridges by ast in situ RCC box. (05 Nos.) on Bhusawal - Khandawa section (WP18-19)
work:
Agency: M/s P.N.Sarode Railway Contractor, Bhusawal C.A. No: A/2018-19/N/14 Date - 03-07-2018
Amount Variation

Sr Amt. after Qty.

Item no. Discription of Item. Rate Unit Original Sch. Amt. after 1st Amt. after 2nd Amt.
No ptoposed 3rd & ( Excess/
Total Qty. Qty. Prop. Amt. SA SA (Excess/Saving). % wrt
Final Var. saving) % wrt to
Original after 1st after Qty.3rd & previous Remarks
ori CA
Sch. Qty SA 2nd SA Final Var. SA

1 2 3 4 9 11 (- ) 12 (+ (-)
)
SCH. (1A) (M.S. ITEMS OF USSOR 2011)
1 033060 Supply and using
2 cement at worksite :
033062 OPC 53 grade 6095.00 Tonne 1138 1175 1175 1275.25 6936110.00 7161625.00 7161625.00 7772648.75 100.25 611023.75 12.06 8.53 Qty required as per cement
consuming items.

3 045010 Supplying 0.00

4 045016 Reinforcement
Thermo-Mechanically for 69.53 Kg 303050 444000 444000 405687 21071066.50 30871320.00 30871320.00 28207417.11 -38313.00 -2663902.89 33.87 -8.63 Qty. required as per structural
R.C.C.
Treatedwork
bars including drawing hence qty. exceed.

5 182030 Demolishing stone 0.00

6 rubble masonry 55
182032 In lime mortar 288.46 cum 160 160 189.112 15865.30 46153.60 46153.60 54551.25 29.11 8397.65 243.84 18.19 During the working in
including stacking of
foundations excavation more
7 181020 Demolishing plain 0.00
cement concrete concrete has been found hence
8 181021 1:2:4 or richer mix 606.59 cum 35 120 120 265.668 21230.65 72790.80 72790.80 161151.55 145.67 88360.75 659.05 121.39 these qty exceed
including disposal of
with max. 20 mm
material within 50m
coarse aggregate

9 181022 Mix leaner than 1:2:4 374.32 cum 50 50 50 49.56 18716.00 18716.00 18716.00 18551.30 -0.44 -164.70 -0.88 -0.88 Within limit
10 192010 with
Earthcoarsework
aggregate
in 0.00
larger than 20mm for
excavation
11 192011 All kinds of soils 209.69 cum 1081 1081 1081 1106 226674.89 226674.89 226674.89 231917.14 25.00 5242.25 2.31 2.31 Within limit
foundations and floors
of the
12 192012 Ordinary rock 140 140 140 175.072 37055.20 37055.20 37055.20 46338.06 35.07 9282.86 25.05 25.05 Due to very hard strata in foundation
264.68 cum
of Bridge No.526/2, 539/5 & 560/2,
Hence Qty.exceed.
13 192014 Hard rock(blasting 459.92 cum 30 85 85 117.9 13797.60 39093.20 39093.20 54224.57 32.90 15131.37 293.00 38.71
prohibited )

14 192020 Extra for the quantity 41.94 cum 360 360 360 0 15098.40 15098.40 15098.40 0.00 -360.00 -15098.40 -100.00 -100.00 During the working qty. not requierd
of works, executed in hence seved.
or underwater and/ or
15 192040 Providing
liquid mudand laying 1640.11 cum
including 46 146 146 75.64 75445.06 239456.06 239456.06 124057.92 -70.36 -115398.14 64.43 -48.19 Qty. required as per structural
in position machine drawing hence qty. exceed.
mixed, machine ll be
16 192050 Providing
paid extra and laying 1640.11 cum 60 60 60 194.835 98406.60 98406.60 98406.60 319550.83 134.84 221144.23 224.73 224.73
in position machine
mixed, machine
17 192060 Providing and laying
in position machine 111 Qty. required as per structural
18 192062 Wing wall and Return 2302.57 cum 280 280 228.435 255585.27 644719.60 644719.60 525987.58 -51.57 -118732.02 105.80 -18.42
mixed, machine drawing hence qty. exceed.
wall
19 Providing and laying 1640.11 cum
194010 2067 1865 1865 1744.785 3390107.37 3058805.15 3058805.15 2861639.33 -120.21 -197165.82 -15.59 -6.45 Within limit
20 in
194020 positionandmachine
Providing laying 1640.11 cum 361 361 361 250.98 592079.71 592079.71 592079.71 411634.81 -110.02 -180444.90 -30.48 -30.48 Qty. required as per structural
mixed, machine
in position machine drawing hence qty. saved.
21 Centring
195030 and 0.00
mixed, machine
shuttering including
22 Approach slab
195034 at 114.90 Sqm 400 400 400 122.24 45960.00 45960.00 45960.00 14045.38 -277.76 -31914.62 -69.44 -69.44
strutting,
formation propping etc.
level, slab,
Dirt 229.50 Sqm
In 4040
23 and Bottom/top
195038
wall/ removal
ballast of
wallform
at
4040 4040 2228.26 927180.00 927180.00 927180.00 511385.67 -1811.74 -415794.33 -44.85 -44.85
24 side
Drillingwalls,
195041 32 toe
mm wall dia 67.20 metre 3390 3390 3390 881.7 227808.00 227808.00 227808.00 59250.24 -2508.30 -168557.76 -73.99 -73.99 Due to cast in situ RCC box Br.No.
formation
and sumpslevel haunch
holes for jacketing 526/2 & 560/2 hence not reqyured
filling head walls or qyt. for these bridge. hence seving of
25 195042 Inserting of dowel 5.58 metre 3390 3390 3390 881.7 18916.20 18916.20 18916.20 4919.89 -2508.30 -13996.31 -73.99 -73.99 qty.
bars of specified dia.
(cost of rods to be
paid extra)
Contractor SSE (W) KNW SSE(Drg) SSE(Rate) ADEN (KNW) Sr So(Ac/s) Sr DEN(N)
26 221010 Providing and laying 833.41 cum 433 433 433 85.6 360866.53 360866.53 360866.53 71339.90 -347.40 -289526.63 -80.23 -80.23 Due to very hard strata in foundation
boulders apron on of Bridge No.526/2, 539/5 & 560/2,
river bed for Hence Qty.saved.

27 222060 Providing and 39.26 Each 2115 2115 2115 618 83034.90 83034.90 83034.90 24262.68 -1497.00 -58772.22 -70.78 -70.78 Due to cast in situ RCC box qty. not
inserting nipples with required for Br.No. 526/2 & 560/2
approved fixing hence seving of qty.

28 222070 Sealing of
29 222072 cracks/porous
Cement sand Mortar 212.08 Kg 2755 2755 2755 30159.07 584280.40 584280.40 584280.40 6396135.57 27404.07 5811855.17 994.70 994.70 Qty. used for jacketing of Bridge No.
concrete
(1:1) Groutbywith
injection
20 % 499/2,496/2,539/5 has been increased
process
anti shrinkage due to change in scheme cast in situ
compound w.r.t. RCC box to PSC
cement

30 021170 Leading 139.09 MT 196 196 196 0 27261.64 27261.64 27261.64 0.00 -196.00 -27261.64 -100.00 -100.00 During the working qty. not requierd
miscellaneous hence seved.
materials such as iron
31 222240 Providing
work, rails,cast in situ 444.03 Each 10 10 10 6 4440.30 4440.30 4440.30 2664.18 -4.00 -1776.12 -40.00 -40.00 Qty. required for br..No.526/2&560/2
bridge number only hence qty.saved
plaques as per

32 222250 Providing cast in situ 777.56 Each 5 5 5 4 3887.80 3887.80 3887.80 3110.24 -1.00 -777.56 -20.00 -20.00 Qty required as per existing
33 222230 plaques forHFL
Painting the bridge
and 117.64 Each 5 5 5 4 588.20 588.20 588.20 470.56 -1.00 -117.64 -20.00 -20.00 scope and site condition hence
foundations qty saved
34 186030 danger level marks,
Dismantling steel 0.97 Mark
Kg 196000 196000 196000 169821.83 190120.00 190120.00 190120.00 164727.18 -26178.17 -25392.82 -13.36 -13.36
year
work of HFL
and on upto
trusses
Additional Items
10m span and
1 192060 Prviding and laying
2 192061 Abutment & Pier 2197.91 cum 0.00 275 275 519.805 0.00 604425.25 604425.25 1142484.61 244.80 538059.36 89.02 Qty. required as per structural
drawing hence qty. exceed.
3 195030 Centring and shutring
4 195032 Abutment, pier, wing 229.50 Sqm 0.00 580 580 1313.802 0.00 133110.00 133110.00 301517.56 733.80 168407.56 126.52
walls and return walls 0.00
5 181040 Extra over item Nos. 265.48 cum 120 120 120 0.00 31857.60 31857.60 31857.60 0.00 0.00 0.00 No variation
6 252080 181021&181050
Stone aggregateif 1035.00 cum 0.00 295 295 329.83 0.00 305325.00 305325.00 341374.05 34.83 36049.05 11.81 Within limit
pavement
broken breaker
: 50mm is
7 Leading
21080 used on orders of 131.66 cum 0.00 295 295 295 0.00 38839.70 38839.70 38839.70 0.00 0.00 0.00 Within limit
nominal,kankar
size surkhi,
8 274030 ballast
Providing coffer dam 918.55 cum 0 180 2100 1550.37 0.00 165339.00 1928955.00 1424092.36 -549.63 -504862.64 -26.17
lime sand ,ashes,
with contractors bags
stonechips, Existing arrangement utilised
of adequate strength
9 274040 Dismentling coffer 183.94 cum 0 180 2100 1550.37 0.00 33109.20 386274.00 285175.06 -549.63 -101098.94 -26.17 hence qty.seved
filled impervious
dam consisting of
bags with impervious 0
10 222300 Dewatering of natural 17.07 HP hr 1800 8950 8813 0.00 30726.00 152776.50 150437.91 -137.00 -2338.59 -1.53 Within limit
material
or accumulated water
from any location. Total:- 35241582.52 46939069.93 49177901.23 51757760.50 2579859.27
Payment to be done
Add Escl.(%) 19.49% 6868584.43 9148424.73 9584772.95 10087587.52 502814.57
Total:- 42110166.95 56087494.66 58762674.18 61845348.03 3082673.85
Add Contractors % 6.99% 2943500.67 3920515.88 4107510.93 4322989.83 215478.90
SCH.1(A) - Cast. 45053667.62 Total:- 45053667.62 60008010.54 62870185.10 66168337.85 3298152.75
SCH (1B)( M.S. ITEMS OF USSOR 2011)
1 271020 Filling contractor’s 628.79 cum 570 570 570 2593.46 358410.3 358410.30 358410.30 1630741.71 2023.46 1272331.41 354.99 354.99 Qty.more requierd for bridge No.526/2
murum/good quality for movement of road cranes in river
granular material for remove steel girder and laying of
track in block time.Hence qty. exceed

Total:- 358410.3 358410.30 358410.30 1630741.71 1272331.41

Add Escl. (%) 12.11% 43403.49 43403.49 43403.49 197482.82 154079.33
Total:- 401813.79 401813.79 401813.79 1828224.53 1426410.75
Add Contractors % 6.99% 28086.78 28086.78 28086.78 127792.89 99706.11
SCH1(B) Amt. 429907.41 Total:- 429900.57 429900.57 429900.57 1956017.43 1526116.86

SCH (1C) TRACK WORK (PWAY WORKS SOR 2011)

1 212042 cutting cropping
of 54.4 Each 60 0 0 0 3264 0.00 0.00 0.00 0.00 0.00 -100.00 0.00 No variation
2 rails 240
212061 drilling of holes 17.25 Each 0 0 0 4140 0.00 0.00 0.00 0.00 0.00 -100.00 0.00 No variation

Contractor SSE (W) KNW SSE(Drg) SSE(Rate) ADEN (KNW) Sr So(Ac/s) Sr DEN(N)
 3 214050 inserting in track rly`s 30.70 Each 395 0 0 0 12126.5 0.00 0.00 0.00 0.00 0.00 -100.00 0.00 No variation
concrete sleepers 545
4 212122 laying 52/60 kg free 13.85 M 0 0 0 7548.25 0.00 0.00 0.00 0.00 0.00 -100.00 0.00 No variation
rails

Contractor SSE (W) KNW SSE(Drg) SSE(Rate) ADEN (KNW) Sr So(Ac/s) Sr DEN(N)
 Qty. reduced considering change in
854 scheme PSC are to be provided instead
5 214140 running out ballast 36.95 cum 854 854 275 31555.3 31555.30 31555.30 10161.25 -579.00 -21394.05 -67.80 -67.80
at RCC box for Bridge No.
499/2,496/2,539/5.
Total:- 58634.05 31555.30 31555.30 10161.25 -21394.05
Add Escl. (%) 57.86% 33925.66 18257.90 18257.90 5879.30 -12378.60
Total:- 92559.71 49813.20 49813.20 16040.55 -33772.65
Add Contractors % 6.99% 6469.92 3481.94 3481.94 1121.23 -2360.71
SCH(1C) Amt. 99029.64 Total:- 99029.64 53295.14 53295.14 17161.78 -36133.36
125% 123787.04
140% 138641.49
-82.67 Laying of track on
MBC sleepers to the
required length on
Additional
newly NS laidItems
precast
segmental RCC box
Qty. reduced considering change in
by road crane during
1 NS-1 the block period with 548.08 scheme PSC are to be provided instead
M 0.00 175 175 126.3 0.00 95914.00 95914.00 69222.50 -48.70 -26691.50 100.00 -27.83
at RCC box for Bridge No.
all contractors labours
499/2,496/2,539/5.
T&P machinery
handling lead & lift Total:- 0.00 95914.00 95914.00 69222.50 -26691.50
etc. complete as
As per Videdirected
LOA No.by Engineer 0.00 -4795.70 -4795.70 -3461.13 1334.57
BSL.Divn./Engg./DRM(W)BSL622019t2/00907140018093
in charge. Dated-
13/04/2020 Escl%:-Atpar @ 5% Below.

Total:- 0.00 91118.30 91118.30 65761.38 -25356.92

125% 56978247.2867367 Total MS Items 45582597.83 60491206.25 63353380.81 68141517.07

140% 63815636.9611451 Total NS Items 0.00 91118.30 91118.30 65761.38

Deduct 2%beyond 125% 70259.18 127502.67 136747.79

Deduct 4%beyond 125% 0.00 0.00 173035.20

45582597.83 60512065.37 63316996.44 67897495.45

SUMMARY
ScheduleNo. Sch.Amt. (A) 1st SA Amt.(B) 2nd SA Amt.(C) 3rd & Final Var.Amt. (D-A) % as per Sch.Qty. %as per
last SA
1(A) 45053667.62 60008010.54 62870185.10 66168337.85 46.87
1(B) 429900.57 429900.57 429900.57 1956017.43 354.99
1( C) 99029.64 53295.14 53295.14 17161.78 -82.67
Additional NS 0.00 91118.30 91118.30 65761.38
Item
2%deduction 0.00 70259.18 127502.67 136747.79
4%deduction 0.00 0.00 0.00 173035.20
TOTAL 45582597.83 60512065.37 63316996.44 67897495.45 48.95 7.23

Contractors Certificates ADEN KNWs Certificates

Certified that I will have no claim for the proposed variation in item in terms of the condition laid down in the contract Certified that requisite conditon specified on the Engg. Code govening the regulations for such variation has been fulfilled.
agreement refer to above.

Contractor SSE (W) KNW SSE(Drg) SSE(Rate) ADEN (KNW) Sr So(Ac/s) Sr DEN(N)
Certified that I here by agreed that this statement forms a part of the original agreement referred above and is based on the Certified that the contractor will not get any unintended benefit due to proposed varition of MS/NS items.
same terms & condition.

Certified I accepted the variation show in quantity on the same terms & condition as per agreement. Ceritified that inter-se-position (variation) will not be changed due to account of proposed variation of items.

Certied that there are no any audit or account para is painding in this office against the above referred agreement.
Contractor Certified that the total co contract does not go beyand the competence of the authority that riginal apoproved the contract.

Certified that no claim certificate has been already been obtained from contractor on variation statement.
Certified that no variation in items which were barred by the T.C.

Certified that there is no loss to Rly. Due to proposed variation in excess/saving items.

Ceritified that saving side/deleted items quantity will not required again for same work/location in near future.

ADEN KNW

Contractor SSE (W) KNW SSE(Drg) SSE(Rate) ADEN (KNW) Sr So(Ac/s) Sr DEN(N)