PK 14 Variation 1 - Final - PMC

BELAGAVI SMART CITY LIMITED, BELAGAVI
work order no: BSCL/BID/PB-14/WO/2019-20/3045/4,Dtd: 07/01/2020

CONTRACTOR: SHRI BHARATESH J BUDAVI
CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA NAGAR) IN BELAGAVI CITY - PACKAGE-14
Variation No:- 01
STATEMENT -1 The Details of BoQ items in Variation-1
As per BOQ Upto 125% Above 125% Total
BOQ
Total Excess
SNo Item BOQ Item Name Unit Quoted Rates Rates Total Remarks
Quantity Amount Qty Qty Qty
Code Rate (Rs.) applicable arrived Amount
(Rs.)
1 2 3 4 5 6 7 8 9 10 11 12 13 14
Scarifying the Existing Bituminous surface to a depth of 50mm by Mechanical

1 1 SQM 5564.6 3.32 18474.472 726.76 726.76 3.32 0 2412.84
Means. Scarifying the existing bituminous road surface to a depth of 50mm and
disposal of scarified material and complete as per specifications. including all
lead and lifts etc., complete and as per the direction of the Engineer-in-charge.
Compaction of original ground by mechanical means including filling in
2 2 depression occuring during rolling including cost of all labour, HOM SQM 5564.6 5.85 32552.91 726.76 726.76 5.85 0 4251.55
complete as per specifications. including all lead and lifts etc., complete and as
per the direction of the Engineer-in-charge.
Construction of sub-grade and earthen shoulders with approved material

3 4 Gravei/Murrum with all lifts & leads, transporting to site, spreading, grading to CUM 843.84 467.19 394233.6096 42.32 42.32 467.19 0 19771.48
required slope and compacted to meet requirement of Table No. 300-2 complete
as per specifications, including cost of earth, watering charges & compaction
by vibratory roller to 97% of modified proctors density) including all lead and
lifts etc., complete and as per the direction of the Engineer-in-charge.
Construction of granular sub-base Grading-V as Sub-base and drainage layer by

providing coarse graded crushed stone aggregates of granite/trap/basalt material,
4 5 mixing by mix in place method by rotavator at OMC, spreading in uniform CUM 421.92 1706.85 720154.152 21.21 21.21 1706.85 0 36202.29
layers with motor grader on prepared surface and compacting with vibratory
power roller to achieve the 98 % proctor density, complete as per
specifications. including all lead and lifts etc., complete and as per the direction
of the Engineer-in-charge.
Providing, laying, spreading and compacting crushed stone aggregates of granite

/ trap / basalt to wet mix macadam specifications including pre mixing the
5 6 material with water at OMC in mechanical mix plant carriage of mixed materials CUM 1246.86 1780.98 2220632.7228 120.03 120.03 1780.98 0 213771.03
by tipper to site, laying in uniform layers with paver in sub-base/base course on
well prepared surface and compacting with vibratory roller to achieve the desired
density complete as per specifications. including all lead and lifts etc., complete
and as per the direction of the Engineer-in-charge.
Providing and laying heavy duty cobble stones interlock pavers 75mm thick,
using cement and course sand for manufacture of blocks of approved size,
shape and colour with a minimum compressive strength of 281 kg per sqm over
6 7 50mm thick sand bed (average thickness) and compacting with plate vibrator SQM 9182.75 1085.56 9968426.09 53.68 53.68 1085.56 0 58272.86
having 3 tons compaction force thereby forcing part of sand underneath to come
up in between JOints, final compaction of paver surface JOints into its final
level, including cost of materials, labour and HOM complete as per
Providing and laying Plain / Reinforced Cement Concrete in Foundation with

OPC design mix M30 @ 360kgs, with 20mm and down size graded granite
metal coarse aggregates @0.69cum and fine aggregates@ 0.46cum, with
7 12 superplasticizer @31ts confirming to IS9103-1999 Reaffirmed-2008 complete as CUM 77.85 5002.54 389447.739 9.91 9.91 5002.54 0 49575.17
per Drawing and Technical Specifications including cost of all materials,
labour, HOM curing, form works, scaffolding and centering complete as per
Dismantling of existing structures like culverts, bridges, retaining walls and other
structure comprising of masonry, cement concrete, wood work, steel work,
14 including T&P and scaffolding wherever necessary, sorting the dismantled CUM 185.4 342.35 63471.69 18.21 18.21 342.35 6234.19
material, disposal of unserviceable material and stacking the serviceable
material with all lifts complete as per specifications. iii) Dismantling Stone
Masonry. -do- Rubble stone masonry in cement mortar including all lead and lifts
etc., complete and as per the direction of the Engineer-in-charge.
structure comprising of masonry, cement concrete, woodwork, steelwork,
8 15 including T&P and scaffolding wherever necessary, sorting the dismantled CUM 46.35 380.38 17630.613 68.69 11.59 380.38 57.10 380.38 26128.3
material, disposal of unserviceable material and stacking the serviceable material
with all lifts completeas per specifications. i) By Mechanical Means, Cement
Concrete Grade M-15 & M-20. including all lead and lifts etc., complete and as
416619.71
Contractor PMC AE BSCL AEE BSCL EE BSCL

Belgavi Belgavi Belgavi
CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA NAGAR) IN BELAGAVI CITY - PACKAGE-14
Variation No:- 01
FORMAT -1 The Details of BoQ items in Variation-1
As per BOQ Total up to Variation amount

Total up to
date approved
BOQ Previously date approved
Amount Total amount including
SNo Item BOQ Item Name Unit approved Qty(including Excess Qty Total Qty Reasons for Variation
Total (including all previous variations
Code Quoted variation Qty previous
Quantity Amount previous Up to 125% Above 125%
Rate (Rs.) variation)
(Rs.) variation)
1 2 3 4 5 6 7=5*6 8 9=5+8 10=9*6 11 12=9+11 13=11*6 14=12*6 15

Means. Scarifying the existing bituminous road surface to a depth of 50mm and SQM 5564.6 3.32 18474.472
1 1 disposal of scarified material and complete as per specifications. including all 5564.6 18474.47 726.76 6291.36 2412.84 0 2412.840 In the DPR this item was not considered for
lead and lifts etc., complete and as per the direction of the Engineer-in-charge. ROAD No. 2
Qty Upto 125% 3.32
Qty more than 125%
depression occuring during rolling including cost of all labour, HOM SQM 5564.6 5.85 32552.91
2 2 complete as per specifications. including all lead and lifts etc., complete and as 5564.6 32552.91 726.76 6291.36 4251.55 0 4251.550 Compaction has been done for area
per the direction of the Engineer-in-charge. mentioned in item no. 1
Qty Upto 125% 5.85
Qty more than 125%

Gravei/Murrum with all lifts & leads, transporting to site, spreading, grading to CUM 843.84 467.19 394233.6096
Additional road length of 60m has been
required slope and compacted to meet requirement of Table No. 300-2 complete taken for development as per the site
3 4 843.84 394233.61 42.32 886.16 19771.48 0 19771.480 inspection note of the GM(Tech)
as per specifications, including cost of earth, watering charges & compaction dated:10.07.2020. Hence the quantity has
by vibratory roller to 97% of modified proctors density) including all lead and been increased
Qty Upto 125% 467.19
Qty more than 125%
Construction of granular sub-base Grading-V as Sub-base and drainage layer by

providing coarse graded crushed stone aggregates of granite/trap/basalt material,
mixing by mix in place method by rotavator at OMC, spreading in uniform CUM 421.92 1706.85 720154.152
layers with motor grader on prepared surface and compacting with vibratory taken for development as per the site
power roller to achieve the 98 % proctor density, complete as per dated:10.07.2020. Hence the quantity has
specifications. including all lead and lifts etc., complete and as per the direction been increased
Qty Upto 125% 1706.85
Qty more than 125%
Providing, laying, spreading and compacting crushed stone aggregates of granite

/ trap / basalt to wet mix macadam specifications including pre mixing the
material with water at OMC in mechanical mix plant carriage of mixed materials CUM 1246.86 1780.98 2220632.7228
by tipper to site, laying in uniform layers with paver in sub-base/base course on taken for development as per the site
well prepared surface and compacting with vibratory roller to achieve the desired dated:10.07.2020. Hence the quantity has
density complete as per specifications. including all lead and lifts etc., complete been increased
Qty Upto 125% 1780.98
Qty more than 125%
using cement and course sand for manufacture of blocks of approved size,
shape and colour with a minimum compressive strength of 281 kg per sqm over
50mm thick sand bed (average thickness) and compacting with plate vibrator Additional road length of 60m has been
SQM 9182.75 1085.56 9968426.09 taken for development as per the site
6 7 having 3 tons compaction force thereby forcing part of sand underneath to come 9182.75 9968426.09 53.68 9236.43 58272.86 0 58272.860 inspection note of the GM(Tech)
up in between JOints, final compaction of paver surface JOints into its final dated:10.07.2020. Hence the quantity has
level, including cost of materials, labour and HOM complete as per been increased
Qty Upto 125% 1085.56
Qty more than 125%

metal coarse aggregates @0.69cum and fine aggregates@ 0.46cum, with Additional road length of 60m has been
superplasticizer @31ts confirming to IS9103-1999 Reaffirmed-2008 complete as CUM 77.85 5002.54 389447.739 taken for development as per the site
7 12 per Drawing and Technical Specifications including cost of all materials, 77.85 389447.74 9.91 87.76 49575.17 0 49575.170 inspection note of the GM(Tech)
labour, HOM curing, form works, scaffolding and centering complete as per dated:10.07.2020. Hence the quantity has
been increased
Qty Upto 125% 5002.54
Qty more than 125%
structure comprising of masonry, cement concrete, wood work, steel work, In DPR this item has been considered only
for Road no. 2 & 4, but in site it is found that
including T&P and scaffolding wherever necessary, sorting the dismantled CUM 185.4 342.35 63471.69 there was existing SSM drain in all the roads.
material, disposal of unserviceable material and stacking the serviceable Additional storm water drain length of 200m
8 14 185.4 63471.69 18.21 203.61 6234.19 0 6234.19
material with all lifts complete as per specifications. iii) Dismantling Stone has been taken for development as per the
Masonry. -do- Rubble stone masonry in cement mortar including all lead and lifts joint site inspection note of the GM(Tech),
etc., complete and as per the direction of the Engineer-in-charge. HDSCL & BSCL dated:28.08.2020. Hence the
quantity has been increased
Qty Upto 125% 342.35
Qty more than 125%
Dismantling of existing structures like culverts, bridges, retaining walls and other In DPR this item has been considered only
structure comprising of masonry, cement concrete, woodwork, steelwork, for Road no. 2 & 4, but in site it is found that
CUM 46.35 380.38 17630.613 68.69 there was existing SSM drain in all the roads.
including T&P and scaffolding wherever necessary, sorting the dismantled Additional storm water drain length of 200m
9 15 material, disposal of unserviceable material and stacking the serviceable material 46.35 17630.61 115.04 4408.60 21719.70 26128.30 has been taken for development as per the
with all lifts completeas per specifications. i) By Mechanical Means, Cement joint site inspection note of the GM(Tech),
Concrete Grade M-15 & M-20. including all lead and lifts etc., complete and as HDSCL & BSCL dated:28.08.2020. Hence the
per the direction of the Engineer-in-charge. quantity has been increased
Qty Upto 125% 380.38 11.59
Qty more than 125% 380.38 57.10
Total 394900.01 21719.70 416619.71
Add 12% GST 47388.00 2606.36 49994.37
Grand total 442288.01 24326.06 466614.08

Name of work: CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA NAGAR) IN BELAGAVI CITY - PACKAGE-14
Variation No:- 01
Format-3 : Overall excess /savings statement for all BOQ items
Anticipated quantity to
As per BOQ Upto 125 % Above 125 % Excess Savings
Item Complete the work Variation/Excess
SNo Item Name Unit Reasons for excess/savings
Code qty
Quoted Total Amount
Quantity Quantity Amount Qty Rate Amount Qty Rate Amount Qty Amount Qty Amount
Rate (Rs.) (Rs.)

1 1 Means. Scarifying the existing bituminous road surface to a depth of 50mm SQM 5564.6 3.32 18474.47 6291.36 20887.33 726.76 726.76 3.32 2412.840 726.76 2412.84
In the DPR this item was not considered for
and disposal of scarified material and complete as per specifications. including ROAD No. 2
all lead and lifts etc., complete and as per the direction of the Engineer-in-
charge.

depression occuring during rolling including cost of all labour, HOM Compaction has been done for area
2 2 SQM 5564.6 5.85 32552.91 6291.36 36804.47 726.76 726.76 5.85 4251.550 726.76 4251.55 mentioned in item no. 1
Earthwork excavation by mechanical means in all types soils involving an

average horizontal throw upto 2 meters and an average lift upto 1.5 meters to 2
3 3 meters excavated surface levelled and sides neatly dressed, the disposed earth CUM 2226.05 29.26 65134.22 1795.53 52537.21 430.52 12597.02
to be levelled neatly after breaking of clods complete as per specifications.
including all lead and lifts etc., complete and as per the direction of the
Engineer-in-charge.

Gravei/Murrum with all lifts & leads, transporting to site, spreading, grading Additional road length of 60m has been
taken for development as per the site
4 4 to required slope and compacted to meet requirement of Table No. 300-2 CUM 843.84 467.19 394233.61 886.16 414003.32 42.32 42.32 467.19 19771.480 42.32 19771.480 inspection note of the GM(Tech)
complete as per specifications, including cost of earth, watering charges & dated:10.07.2020. Hence the quantity has
compaction by vibratory roller to 97% of modified proctors density) been increased
Engineer-in-charge.
Construction of granular sub-base Grading-V as Sub-base and drainage layer Additional road length of 60m has been
by providing coarse graded crushed stone aggregates of granite/trap/basalt taken for development as per the site
5 5 material, mixing by mix in place method by rotavator at OMC, spreading in CUM 421.92 1706.85 720154.15 443.13 756348.76 21.21 21.21 1706.85 36202.290 21.21 36202.29 inspection note of the GM(Tech)
dated:10.07.2020. Hence the quantity has
uniform layers with motor grader on prepared surface and compacting with been increased
vibratory power roller to achieve the 98 % proctor density, complete as per
specifications. including all lead and lifts etc., complete and as per the
direction of the Engineer-in-charge.
Providing, laying, spreading and compacting crushed stone aggregates of

granite / trap / basalt to wet mix macadam specifications including pre Additional road length of 60m has been
mixing the material with water at OMC in mechanical mix plant carriage of taken for development as per the site
6 6 mixed materials by tipper to site, laying in uniform layers with paver in sub- CUM 1246.86 1780.98 2220632.72 1366.89 2434410.19 120.03 120.03 1780.98 213771.030 120.03 213771.03 inspection note of the GM(Tech)
dated:10.07.2020. Hence the quantity has
base/base course on well prepared surface and compacting with vibratory been increased
roller to achieve the desired density complete as per specifications. including
charge.
using cement and course sand for manufacture of blocks of approved size, Additional road length of 60m has been
shape and colour with a minimum compressive strength of 281 kg per sqm taken for development as per the site
7 7 SQM 9182.75 1085.56 9968426.09 9236.43 10026700.04 53.68 53.68 1085.56 58272.860 53.68 58272.860 inspection note of the GM(Tech)
over 50mm thick sand bed (average thickness) and compacting with plate dated:10.07.2020. Hence the quantity has
vibrator having 3 tons compaction force thereby forcing part of sand been increased
underneath to come up in between JOints, final compaction of paver surface
JOints into its final level, including cost of materials, labour and HOM
Plain cement concrete M10 mix with crushed stone aggregate 40mm nominal
size mechanically mixed, placed in foundation and compacted by vibration
8 8 CUM 174.05 4186.18 728604.63 170 711650.60 4.05 16954.03
including curing including cost of materials, labour, HOM complete as per
Providing and laying in position reinforced cement concrete of design Mix

M25 with OPC @ 340kgs, with 20mm and down size graded granite metal
coarse aggregates @0.70cum and fine aggregtes @ 0.47cum, with super
9 9 plasticisers @31ts confirming to IS9103-1999 Reaffirmed-2008, machine CUM 492.7 5941.8 2927524.86 460 2733228.00 32.7 194296.86
mixed, concrete laid in layers not exceeding 15 ems thick, vibrated for all
works in ground floor level for roof slabs, staircase, lintels and beams
retaining walls, return walls, walls (any thickness) including attached pilasters,
columns, lintles, pillars, posts, struts, buttresses, string or lacing courses,
parapets, coping, bed blocks, anchor blocks, plain window cills, fillets etc.,
including cost of all materials, labour, HOM curing, complete but excluding
cost of reinforcement as per specifications. including all lead and lifts etc.,
complete and as per the direction of the Engineer-in-charge.
Supply and fixing of Retro Reflective Single Arrow Road Name Signboard
of size 1600mm x 900mm made out of retro reflective sheeting conforming
to Type XI standards of ASTM D 4956-09 & as per IRC 67-2012 for full back
ground of blue colour & white letters and fixed over 4 mm thick Aluminium
Composite Material sheet having minimum 0.5 mm thick Aluminium skin on
both sides with back side painted grey colour and fixed over back support
10 10 frame SS angle of 15mm x 20mm x 1.2mm, supported by 38mm OD stainless SQM 10 12969.16 129691.60 10 129691.60
steel pipe all round in 304 grade and 2 nos of vertical posts of 50 mm OD
stainless steel pipe of 202 grade firmly fixed to the ground by means of
properly designed foundation of size 450mm x 450mm x 600mm in 1:1.5:3
ratio cement concrete. The background shall be blue in color with letters and
border in white, the item includes earthwork excavation, cost of all materials,
loading, unloading, lead, lift, transportation etc., complete. as per direction
of engineer incharge of work clause 6.9 of IRC 67-2012 for Type XI retro
reflective sheeting from the sheeting manufacturer & a certified copy of test
reports from an independent test laboratory conforming to clause 6.7 of IRC
67-2012 including outdoor weather exposure report for the retro reflective
sheeting offered shall be submitted by the contractor for technical qualification
in the tender including all lead and lifts etc., complete and as per the direction
Providing T.M.T bar Fe500 steel reinforcement for R.C.C work including
strenghting,cutting,bending,hooking,placing in position,lapping and/or welding
11 11 wherever required,typing with binding wire and anchoring to the adjoining TONNE 48.91 68572.61 3353886.36 44 3017194.84 4.91 336691.5151
members wherever necessary complete as per design (laps,hooks,and wastage
shall not be measured and paid) cost of materials,labuor,HOM of Machinaery
complete sa per specification. including all lead and lifts etc., complete and as

12 12 metal coarse aggregates @0.69cum and fine aggregates@ 0.46cum, with CUM 77.85 5002.54 389447.74 87.76 439005.09 9.91 9.910 5002.54 49575.170 9.910 49575.170
superplasticizer @31ts confirming to IS9103-1999 Reaffirmed-2008 complete
as per Drawing and Technical Specifications including cost of all materials,
labour, HOM curing, form works, scaffolding and centering complete as per
Manhole Chambers cover: Providing and constructing of manhole chamber
conical in shape at top with CC 1:3:6 foundation using 40mm and down size
graded metal of approved quantity and with the offset of 0.15 Mts. Around the
chamber and brick masonry in C.M.1:4 plaster with bricks of approved quality
and CM plaster 1:3 proportion 12mm thick inside and outside except for the
conical surface outside where the thickness of plaster shall be 20mm thick, will
1to 6 slop in the concrete towards the central drains, finished smooth and
fixing of pipes in CC1:2:4 with graded metal of 20mm and down size
13 13
supplying and fixing of plastic footsteps staggered at 30cms apart as directed, EACH 20 1439.61 28792.20 20 28792.20
watering, curing, barricading, danger lighting, pouring tar over M.H frame and
cover, cost of tar, shoring, strutting, dewatering, engraving manhole No. on
inner conical surface etc. as per the drawing with all lead and lift for various
diameters and depths with table molded brick of approved qty. and heavy duty
SFRC manhole frame and cover for 1.5 Mts dia. Manhole cover and Frame.
Engineer-in-charge.
In DPR this item has been considered only

for Road no. 2 & 4, but in site it is found
Dismantling of existing structures like culverts, bridges, retaining walls and that there was existing SSM drain in all the
other structure comprising of masonry, cement concrete, wood work, steel roads. Additional storm water drain length
14 14 work, including T&P and scaffolding wherever necessary, sorting the CUM 185.4 342.35 63471.69 203.61 69706.57 18.21 18.21 342.35 6234.190 18.21 6234.19 of 200m has been taken for development as
per the joint site inspection note of the
dismantled material, disposal of unserviceable material and stacking the GM(Tech), HDSCL & BSCL
serviceable material with all lifts complete as per specifications. iii) dated:28.08.2020. Hence the quantity has
Dismantling Stone Masonry. -do- Rubble stone masonry in cement mortar been increased
Engineer-in-charge.
In DPR this item has been considered only

for Road no. 2 & 4, but in site it is found
that there was existing SSM drain in all the
Dismantling of existing structures like culverts, bridges, retaining walls and roads. Additional storm water drain length
15 15 CUM 46.35 380.38 17630.61 115.04 43758.92 68.69 11.59 380.38 4408.600 57.10 380.38 21719.700 68.69 26128.300 of 200m has been taken for development as
other structure comprising of masonry, cement concrete, woodwork, steelwork, per the joint site inspection note of the
including T&P and scaffolding wherever necessary, sorting the dismantled GM(Tech), HDSCL & BSCL
material, disposal of unserviceable material and stacking the serviceable dated:28.08.2020. Hence the quantity has
been increased
material with all lifts completeas per specifications. i) By Mechanical Means,
Cement Concrete Grade M-15 & M-20. including all lead and lifts etc.,
Providing and removing centering, shuttering, strutting, propping etc., and

16 16 removal of form work for vertical surface such as walls at any thickness, SQM 2916.9 348.2 1015664.58 2689.76 936574.43 227.14 79090.148
including attached pilasters, buttresses, plinth cills and string courses cost of
all materials, labour complete as per specifications. including all lead and lifts
Providing and removing centering, shuttering, strutting, propping etc., and
17 17 removal ofform work for suspended floors, landings, balconies and likes, SQM 409.05 386.24 157991.47 378 145998.72 31.05 11992.752
thickness upto 200 mm including cost of all materials, labour complete as
per specifications for heights more than 3.50m from ground level.
Specifications depth up to 0 to 5mtrs. including all lead and lifts etc., complete
Supplying HDPE pipes confirming to IS 4984:1995 with latest amendments

and conveying to work site including loading and unloading at both destination
and rolling m,lowering into trenches,laying true to line and jointing of pipes
18 18
and specials, including encasing the pipe around to a depth not less than 15 M 909 385.26 350201.34 909 350201.34
cms with soft gravel or selected earth available from the excavation etc,
complete giving hudraulic test as per relevent ISS with all lead and lift
including testing and commissioning. The Rate is exclusive of required
specials and fittings etc, complete ( contractor will make his own arrangement
for procuring water for testing) - upto 110mm dia, coils shall be used = 110
mm dia - PN 8.0 including all lead and lifts etc., complete and as per the
Supply and fixing of Cast Steel Double Flanged Dual Plate check valve class
150 Cinforming to API 594 with latest amendments of 100 mm diameters and
19 19 types and conveying to work site, loading unloading, stacking etc., complete EACH 2 4668.98 9337.96 2 9337.96
with all lead and lift.The rates are inclusive of cost of Bolts and Nuts. including
charge.
Constructing brick masonry inspection chamber for single pipeline, using table
moulded non-modular bricks of class designation 50 in cement mortar 1:5, C
I cover withframe (light duty) internal dimensions, total weight of cover
with frame to be not less than 38 kg ( weight of cover 23kg and weight of
frame 15 kg) R. C. C. top slab with cement concrete M 15 with 20mm and
downsize granite metal, foundation concrete M 5 with 40mm and downsize
20 20 EACH 4 5881.33 23525.32 4 23525.32
granite metal inside plastering 12mm thick with cement mortar 1:3, finish
smooth with a floating coat of cement on walls and bed concrete complete as
per standard design including cost of materials, labour charges, curing
complete as per specifications. 450x450mm and 600mm depth (clear inside
dimension) for single pipeline, using table moulded non-modular bricks of
class designation 50 in cement mortar 1 5, C I cover withframe (light duty)
450x450mmx600mm including all lead and lifts etc., complete and as per the
Operation and Maintenance for 2nd Year: Cleaning of outer periphery like
21 21
roads, footpaths, kerb stones including removing grass, dust etc., to the nearest Sqm 9182 1.01 9273.82 9182 9273.82
garbage pit using suitable coconut broomstic, bombay broomstick,
squezers / wipers / rubber brushes, coir brushes, bamboo baskets, plastic
buckets, mugs trolley etc., complete including all lead and lifts etc., complete
Operation and Maintenance for 2nd Year: Patching of damaged concrete

22 22 surface with polymer concrete and curing compounds, initiator and promoter, Sqm 18.18 685.7 12466.03 18.18 12466.03
available in present formulations, to be applied as per instructions of
manufacturer and as approved by the Engineer including cost of materials,
labour, HOM complete as per specifications. including all lead and lifts etc.,
23 23 Operation and Maintenance for 2nd Year: Removing and resetting of CC Sqm 183.64 199.82 36694.94 183.64 36694.94
interlocking paver blocks from carriageway area including all lead and lifts
Operation and Maintenance for 2nd Year: Providing and laying heavy duty
cobble stones interlock pavers of 75mm thick, using cement and course sand
for manufacture of blocks of approved size, shape and colour with a
minimum compressive strength of 281 kg per sqm over 50mm thick sand bed
24 24 Sqm 183.64 1128.99 207327.72 183.64 207327.72
(average thickness) and compacting with plate vibrator having 3 tons
compaction force thereby forcing part of sand underneath to come up in
between Joints, final compaction of paver surface Joints into its final level,
including cost of materials, labour and HOM complete as per specifications.
Engineer-in-charge.
Operation and Maintenance for 2nd Year: Removing and resetting of drain
25 25 slab including all lead and lifts etc., complete and as per the direction of the Sqm 13.64 199.82 2725.54 13.64 2725.54
Engineer-in-charge.
Operation and Maintenance for 2nd Year: Cleaning surface drains including
removing of dirt dust etc., using suitable soap powder, coconut broomstick,
26 26 squeezers I wipers/ rubber brushes, coir brushes, plastric brushes, mugs, M 1818 8.12 14762.16 1818 14762.16
booster pumps with portable arrangement, hose pipe etc., complete. including
charge.
Operation and Maintenance for 3rd Year: Cleaning of outer periphery like
27 27 roads, footpaths, kerb stones including removing grass, dust etc., to the nearest Sqm 9182 1.03 9457.46 9182 9457.46
Operation and Maintenance for 3rd Year: Patching of damaged concrete

29 29 Operation and Maintenance for 3rd Year: Removing and resetting of CC Sqm 275.46 203.67 56102.94 275.46 56102.94
Operation and Maintenance for 3rd Year: Providing and laying heavy duty
30 30 Sqm 275.46 1150.69 316969.07 275.46 316969.07
Engineer-in-charge.
Operation and Maintenance for 3rd Year: Dismantling of existing structures

like culverts, bridges, retaining walls and other structure comprising of
31 31 masonry, cement concrete, wood work, steel work, including T&P and Cum 11.45 362.88 4154.98 11.45 4154.98
scaffolding wherever necessary, sorting the dismantled material, disposal of
unserviceable material and stacking the serviceable material with all lifts
complete as per specifications. iii) Dismantling Stone Masonry. including all
Operation and Maintenance for 3rd Year: Earthwork excavation by mechanical

32 32 means in all types soils involving an average horizontal throw upto 2 meters Cum 45.81 31.02 1421.03 45.81 1421.03
and an average lift upto 1.5 meters to 2 meters excavated surface levelled and
sides neatly dressed, the disposed earth to be levelled neatly after breaking
of clods complete as per specifications. including all lead and lifts etc.,
Operation and Maintenance for 3rd Year: Providing Murrum/Gravel Bedding

for pipeline trenches including watering and consolidation by punner/earth
33 33 Cum 8.59 255.36 2193.54 8.59 2193.54
compactor etc., complete with all lead and lift (In black cotton soil and rock
reaches) including all lead and lifts etc., complete and as per the direction of
the Engineer-in-charge.
Operation and Maintenance for 3rd Year: Plain cement concrete M10 mix with
34 34 crushed stone aggregate 40mm nominal size mechanically mixed, placed in Cum 5.73 4437.36 25426.07 5.73 25426.07
foundation and compacted by vibration including curing including cost of
materials, labour, HOM complete as per specifications. including all lead and
Operation and Maintenance for 3rd Year: Providing T.M.T bar Fe500 steel
reinforcement for R.C.C work including
35 35 Tonne 1.37 72686.96 99581.14 1.37 99581.14
wherever required,typing with binding wire and anchoring to the adjoining
complete sa per specification.Specification No. KBS 4.6.3 - TMT bars Fe 500
Engineer-in-charge.
Operation and Maintenance for 3rd Year: Providing and removing centering,
shuttering, strutting, propping etc., and removal of form work for vertical
36 36 surface such as walls at any thickness, including attached pilasters, buttresses, Sqm 57.26 369.09 21134.09 57.26 21134.09
plinth cills and string courses cost of all materials, labour complete as per
Operation and Maintenance for 3rd Year: Providing and removing centering,
shuttering, strutting, propping etc., and removal ofform work for suspended
37 37 floors, landings, balconies and likes, thickness upto 200 mm, 0 to 5mts Sqm 24.54 409.41 10046.92 24.54 10046.92
height including cost of all materials, labour complete as per specifications
for heights more than
3.50m from ground level. including all lead and lifts etc., complete and as per
the direction of the Engineer-in-charge.
Operation and Maintenance for 3rd Year: Providing and laying in position
reinforced cement concrete of design Mix M25 with OPC @ 340kgs, with
20mm and down size graded granite metal coarse aggregates @0.70cum
and fine aggregtes @ 0.47cum, with super plasticisers @31ts confirming to
38 38 IS9103-1999 Reaffirmed-2008, machine mixed, concrete laid in layers not Cum 17.18 6298.31 108204.97 17.18 108204.97
exceeding 15 ems thick, vibrated for all works in ground floor level for roof
slabs, staircase, lintels and beams retaining walls, return walls, walls (any
thickness) including attached pilasters, columns, lintles, pillars, posts, struts,
buttresses, string or lacing courses, parapets, coping, bed blocks, anchor
blocks, plain window cills, fillets etc., including cost of all materials, labour,
HOM curing, complete but excluding cost of reinforcement as per
Operation and Maintenance for 3rd Year: Refilling of available earth around
pipelines, in layers not exceeding 20cms in depth, compacting each deposited
39 39 layer by ramming after watering all lead and lift including cost of all labour Cum 11.45 64.1 733.95 11.45 733.95
including consolidation by mechanical means approved by Engineer In charge,
when earth is at suitable moisture content with desired field density upto 95%
maximum dry density (modified heavy proctor test) for restoration of roads
without settlement including HOM of machineries, complete. including all
Operation and Maintenance for 3rd Year: Removing and resetting of drain
40 40 slab including all lead and lifts etc., complete and as per the direction of the Sqm 20.45 203.67 4165.05 20.45 4165.05
Engineer-in-charge.
Operation and Maintenance for 3rd Year: Cleaning surface drains including
charge.
Operation and Maintenance for 4th Year: Cleaning of outer periphery like
Operation and Maintenance for 4th Year: Patching of damaged concrete

44 44 Operation and Maintenance for 4th Year: Removing and resetting of CC Sqm 367.28 207.52 76217.95 367.28 76217.95
Operation and Maintenance for 4th Year: Providing and laying heavy duty
45 45 Sqm 367.28 1017.55 373725.76 367.28 373725.76
Engineer-in-charge.
Operation and Maintenance for 4th Year: Dismantling of existing structures

Operation and Maintenance for 4th Year: Earthwork excavation by mechanical

Operation and Maintenance for 4th Year: Providing Murrum/Gravel Bedding

48 48 Cum 11.45 260.18 2979.06 11.45 2979.06
Operation and Maintenance for 4th Year: Plain cement concrete M10 mix with
Operation and Maintenance for 4th Year: Providing T.M.T bar Fe500 steel
50 50 Tonne 1.72 74058.41 127380.47 1.72 127380.47
Engineer-in-charge.
Operation and Maintenance for 4th Year: Providing and removing centering,
Operation and Maintenance for 4th Year: Providing and laying in position
Operation and Maintenance for 4th Year: Refilling of available earth around
Operation and Maintenance for 4th Year: Removing and resetting of drain slab
55 55 including all lead and lifts etc., complete and as per the direction of the Sqm 27.27 207.52 5659.07 27.27 5659.07
Engineer-in-charge.
Operation and Maintenance for 4th Year: Cleaning surface drains including
charge.
Operation and Maintenance for 5th Year: Cleaning of outer periphery like
Operation and Maintenance for 5th Year: Patching of damaged concrete

59 59 Operation and Maintenance for 5th Year: Removing and resetting of CC Sqm 183.64 211.36 38814.15 183.64 38814.15
Operation and Maintenance for 5th Year: Providing and laying heavy duty
60 60 Sqm 183.64 1194.12 219288.20 183.64 219288.20
Engineer-in-charge.
Operation and Maintenance for 5th Year: Dismantling of existing structures

Operation and Maintenance for 5th Year: Earthwork excavation by mechanical

Operation and Maintenance for 5th Year: Providing Murrum/Gravel Bedding

63 63 Cum 5.73 265.01 1518.51 5.73 1518.51
Operation and Maintenance for 5th Year: Plain cement concrete M10 mix with
Operation and Maintenance for 5th Year: Providing T.M.T bar Fe500 steel
65 65 Tonne 0.86 75429.87 64869.69 0.86 64869.69
Engineer-in-charge.
Operation and Maintenance for 5th Year: Providing and laying in position
Operation and Maintenance for 5th Year: Refilling of available earth around
Operation and Maintenance for 5th Year: Removing and resetting of drain slab
70 70 including all lead and lifts etc., complete and as per the direction of the Sqm 13.64 211.36 2882.95 13.64 2882.95
Engineer-in-charge.
Operation and Maintenance for 5th Year: Cleaning surface drains including
charge.
Total 24946070.08 24327983.81 416619.71 1034686.94
DPR Amount 32,400,000.00

Amount put to tender 26,855,469.49
Contract Awarded Value : 24,946,070.08
Contract Value After Varation 24,327,983.81
Variation in BOQ Amount As per Site Requirement. As per Format 1 416,619.71
Variation due to Non BOQ Amount As per Site Requirement. As per Format 2 -
Total Excess Amount (+) 416,619.71 a
Savings Amount Rs In tender (-) 1,034,686.94 b
Net Financial implication Amount (a-b) Rs : -618,067.23 c
Percentage of variation with respect to revised contract value : -2.54
Percentage of variation in contract value 1.67 %
Percentage of savings in contract value 4.15 %
Net percentage of variation with respect to Contract value -2.48 %
Net percentage of variation with respect to Revised Cost -2.54 %
Net percentage of variation with respect to DPR Cost -1.91 %
% Variation excess/ saving of Revised Contract Value w.r.t. DPR Value -0.25 %
Contractor PMC AE BSCL AEE BSCL EE BSCL GM (Tech) BSCL

Belgavi Belgavi Belgavi Belgavi
Name of work: CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA NAGAR) IN BELAGAVI
CITY - PACKAGE-14
Variation No:- 01
Format 4 : Detailed of BOQ Variation Quantities
BOQ
SNo Item BOQ Item Unit No Length Breadth Depth Qty
Code
Scarifying the Existing Bituminous surface to a depth of 50mm by Mechanical Means. Scarifying the existing bituminous road surface
1 1 to a depth of 50mm and disposal of scarified material and complete as per specifications. including all lead and lifts etc., complete and
as per the direction of the Engineer-in-charge.
ROAD 1 from chainage 0+ 000 to 0+158 1 158 5.2 821.60
ROAD 2 from chainage 0+000 to 0+007 1 7 6 42.00
0+007 to 0+105 1 98 7 686.00
ROAD 3 from chainage 0+000 to 0+198 1 198 5.5 1089.00
0+210 to 0+ 300 1 90 8.2 738.00
0+330 to 0+470 1 134.45 9.3 1255.76
GRAND TOTAL SQM 6291.36
BOQ QUANTITY 5564.60
NET EXCESS QUANTITY 726.76
UPTO 125% 726.76
ABOVE 125% 0.00
Compaction of original ground by mechanical means including filling in depression occuring during rolling including cost of all
2 2 labour, HOM complete as per specifications. including all lead and lifts etc., complete and as per the direction of the Engineer-in-
charge.
ROAD 2 from chainage 0+000 to 0+007 1 7 6 42.00
0+007 to 0+105 1 98 7 686.00
0+210 to 0+ 300 1 90 8.2 738.00
0+330 to 0+470 1 134.45 9.3 1255.76
GRAND TOTAL SQM 6291.36
Page 13 of 32
UPTO 125% 726.76
ABOVE 125% 0.00
Construction of sub-grade and earthen shoulders with approved material Gravei/Murrum with all lifts & leads, transporting to site,
spreading, grading to required slope and compacted to meet requirement of Table No. 300-2 complete as per specifications, including
4 4
cost of earth, watering charges & compaction by vibratory roller to 97% of modified proctors density) including all lead and lifts
ROAD 1 from chainage 0+ 000 to 0+158 2 158 1.159 0.3 109.87

ROAD 3 from chainage 0+000 to 0+198 2 198 0.77 0.3 91.48
ROAD 4 from chainage 0+000 to 0+470 2 464.45 2.1 0.3 585.21
GRAND TOTAL CUM 886.16
BOQ QUANTITY 843.84
UPTO 125% 42.32
ABOVE 125% 0.00
Construction of granular sub-base Grading-V as Sub-base and drainage layer by providing coarse graded crushed stone aggregates of
granite/trap/basalt material, mixing by mix in place method by rotavator at OMC, spreading in uniform layers with motor grader on
5 5
prepared surface and compacting with vibratory power roller to achieve the 98 % proctor density, complete as per specifications.
including all lead and lifts etc., complete and as per the direction of the Engineer-in-charge.

ROAD 4 from chainage 0+470 to 0+510 2 40 1 0.15 12.00
BOQ QUANTITY 421.92
UPTO 125% 21.21
ABOVE 125% 0.00
Page 14 of 32
Providing, laying, spreading and compacting crushed stone aggregates of granite / trap / basalt to wet mix macadam specifications
including pre mixing the material with water at OMC in mechanical mix plant carriage of mixed materials by tipper to site, laying in
6 6
uniform layers with paver in sub-base/base course on well prepared surface and compacting with vibratory roller to achieve the desired
density complete as per specifications. including all lead and lifts etc., complete and as per the direction of the Engineer-in-charge.

ROAD 2 from chainage 0+ 000 to 0+105 1 105 7 0.15 110.25
UPTO 125% 120.03
ABOVE 125% 0.00
Providing and laying heavy duty cobble stones interlock pavers 75mm thick, using cement and course sand for manufacture of
blocks of approved size, shape and colour with a minimum compressive strength of 281 kg per sqm over 50mm thick sand bed
7 7 (average thickness) and compacting with plate vibrator having 3 tons compaction force thereby forcing part of sand underneath to
come up in between JOints, final compaction of paver surface JOints into its final level, including cost of materials, labour and HOM
complete as per specifications. including all lead and lifts etc., complete and as per the direction of the Engineer-in-charge.

ROAD 1 from chainage 0+ 149 to 0+152.8 1 3.8 6.9 26.22
ROAD 1 from chainage 0+152.8 to 0+158 1 5.2 6.9 35.88
DEDUCTION 16.17
TOTAL 1 1113.85
ROAD 2 from chainage 0+ 000 to 0+105
1.0 TO 7.0 1 7 6.66 46.62
07 TO 30 1 23 9.2 211.6
30 TO 60 1 30 9.45 283.5
60 TO 90 1 30 9.47 284.1
90 TO 105 1 15 9.58 143.7
DEDUCTION 10.65
TOTAL 2 963.088
ROAD 3 from chainage 0+ 000 to 0+105
Page 15 of 32
1 TO 30 1 30 7 210
30 TO 60 1 30 6.9 207
60 TO 90 1 30 7.1 213
90 TO 120 1 30 7.05 211.5
120 TO 150 1 30 6.9 207
150 TO 180 1 30 6.85 205.5
180 TO 198 1 18 7.85 141.3
DEDUCTION 35.758
TOTAL 3 1359.542
ROAD 4 0+000 to 0+030 1 30 10.05 301.5
ROAD 4 0+030 to 0+050 1 20 9.8 196
ROAD 4 0+050 to 0+080 1 30 9.8 294
ROAD 4 0+080 to 0+110 1 30 9.95 298.5
ROAD 4 0+110 to 0+140 1 30 9.95 298.5
ROAD 4 0+140 to 0+170 1 30 10.1 303
ROAD 4 0+170 to 0+210 1 40 10.03 401.2
ROAD 4 0+210 to 0+240 1 30 11.75 352.5
ROAD 4 0+240 to 0+270 1 30 11.95 358.5
ROAD 4 0+270 to 0+300 1 30 12.2 366
ROAD 4 0+300 to 0+330 1 30 12.35 370.5
ROAD 4 0+330 to 0+360 1 30 12.9 387
ROAD 4 0+360 to 0+390 1 30 13.6 408
ROAD 4 0+390 to 0+420 1 30 13.95 418.5
ROAD 4 0+420 to 0+450 1 30 14.15 424.5
ROAD 4 0+450 to 0+480 1 30 14.3 429
ROAD 4 0+480 to 0+510 1 30 14.3 429
DEDUCTION 236.250
TOTAL 4 5799.951
GRAND TOTAL (1+2+3+4) SQM 9236.431
UPTO 125% 53.681
ABOVE 125% 0
Page 16 of 32
Providing and laying Plain / Reinforced Cement Concrete in Foundation with OPC design mix M30 @ 360kgs, with 20mm and down
size graded granite metal coarse aggregates @0.69cum and fine aggregates@ 0.46cum, with superplasticizer @31ts confirming to
12 12 IS9103-1999 Reaffirmed-2008 complete as per Drawing and Technical Specifications including cost of all materials, labour, HOM
curing, form works, scaffolding and centering complete as per specifications. including all lead and lifts etc., complete and as per the
ROAD 1 from chainage 0+ 000 to 0+158 LONGITUDINAL 2 158 0.2 0.2 12.64
ROAD 1 TRANSVERSE DIRECTION @ 29 1 7.25 0.15 0.125 0.136
ROAD 2 from chainage 0+ 000 to 0+105 LONGITUDINAL 2 105 0.2 0.2 8.400
ROAD 3 TRANSVERSE DIRECTION @ 33 1 7 0.15 0.125 0.131
ROAD 4 LONGITUDINAL from chainage 0+000 to 0+470 2 470 0.2 0.2 37.6
ROAD 4 LONGITUDINAL from chainage 0+470to 0+507.3 2 37.3 0.5 0.2 7.46
Page 17 of 32
ROAD 4 TRANSVERSE DIRECTION @ 507.3 1 11.9 0.15 0.125 0.223
BOQ QUANTITY 77.850
UPTO 125% 9.906
ABOVE 125% 0.000
Dismantling of existing structures like culverts, bridges, retaining walls and other structure comprising of masonry, cement concrete,
wood work, steel work, including T&P and scaffolding wherever necessary, sorting the dismantled material, disposal of unserviceable
14 14
material and stacking the serviceable material with all lifts complete as per specifications. iii) Dismantling Stone Masonry. -do- Rubble
stone masonry in cement mortar including all lead and lifts etc., complete and as per the direction of the Engineer-in-charge.
ROAD 2 RHS FROM CHAINAGE 0+040 To 0+070 2 30.00 0.38 0.60 13.68
Total 28.73
ROAD 2 LHS FROM CHAINAGE 0+065 To 0+095 1 30.00 0.38 0.60 6.84
Total 8.66
ROAD 4 RHS FROM CHAINAGE 0+210 To 0+240 2 30 0.38 0.6 13.68
ROAD 4 RHS FROM CHAINAGE 0+319.1 To 0+322.4 2 3.3 0.38 0.6 -1.5
Total 53.22
ROAD 4 RHS FROM CHAINAGE 0+030 TO 0+060 2 30.00 0.38 0.60 13.68
ROAD 4 RHS FROM CHAINAGE 0+8.2 To 0+20.4 2 12.20 0.38 0.60 -5.56
Total 49.16
ROAD 4 RHS FROM CHAINAGE 0+120 TO 0+150 1 30.00 0.38 0.60 6.84
Page 18 of 32
Total 18.24
BOQ QUANTITY 185.40
UPTO 125% 18.21
ABOVE 125% 0.00
Dismantling of existing structures like culverts, bridges, retaining walls and other structure comprising of masonry, cement concrete,
woodwork, steelwork, including T&P and scaffolding wherever necessary, sorting the dismantled material, disposal of unserviceable
15 15
material and stacking the serviceable material with all lifts completeas per specifications. i) By Mechanical Means, Cement Concrete
Grade M-15 & M-20. including all lead and lifts etc., complete and as per the direction of the Engineer-in-charge.
Dismantelling slab(RHS) Road - 04

From Ch- 4.7 to 8 1 3.3 0.75 0.15 0.37
From Ch- 8.2 to 20.4 1 12.2 0.85 0.15 1.56
From Ch- 21.95 to 25,2 1 3.25 0.9 0.15 0.44
From Ch- 28.55 to 31.75 1 3.2 1 0.15 0.48
From Ch- 40.5 to 43.45 1 2.95 0.885 0.15 0.39
From Ch- 52.65 to 55.8 1 3.15 0.8 0.15 0.38
From Ch- 63.2 to 68.3 1 5.1 0.9 0.15 0.69
From Ch- 76.75 to 81.75 1 5 0.95 0.15 0.71
From Ch- 90.25 to 92.75 1 2.5 1 0.15 0.38
From Ch- 99.45 to 104.85 1 5.4 0.85 0.15 0.69
From Ch- 113.35 to 117.1 1 3.75 0.9 0.15 0.51
From Ch- 126.2 to 129.6 1 3.4 0.95 0.15 0.48
From Ch- 137.9 to 141.6 1 3.7 0.8 0.15 0.44
From Ch- 150.0 to 153.1 1 3.1 0.9 0.15 0.42
From Ch- 162.8 to 60.7 1 2.1 0.7 0.15 0.22
From Ch- 172.9 to 176.6 1 3.7 0.75 0.15 0.42
Total 1 12.6 8.57
From Ch- 213.2 to 215.0 1 1.8 0.85 0.15 0.23
From Ch- 241.5 to 245.20 1 3.7 0.9 0.15 0.50
From Ch- 252.7 to 257.10 1 4.4 1 0.15 0.66
From Ch- 264.6 to 268.9 1 4.3 1 0.15 0.64
From Ch- 270.0 to 273.5 1 3.5 1.05 0.15 0.55
From Ch- 278.45 to 280.0 1 1.55 0.9 0.15 0.21
From Ch- 290.15 to 293.45 1 3.3 0.85 0.15 0.42
From Ch- 346.35 to 348.3 1 1.95 0.8 0.15 0.23
From Ch- 375.1 to 378.4 1 3.3 0.9 0.15 0.45
From Ch- 382.5 to 385.95 1 3.45 0.9 0.15 0.47
Page 19 of 32
Total 1 31.25 4.36
Dismantelling Drain Bottom(RHS) Road - 04
From Ch- 0 to 30 30 0.6 0.15 2.7
From Ch- 30 to 60 30 0.6 0.15 2.7
From Ch- 60 to 90 30 0.6 0.15 2.7
From Ch- 90 to 120 30 0.6 0.15 2.7
From Ch- 8.2 to 20.4 12.2 0.38 0.15 -0.70
Total 120 10.10
From Ch- 120 to 150 2 30 0.6 0.1 3.6
From Ch- 150 to 180 2 30 0.6 0.1 3.6
From Ch- 180 to 200 2 20 0.6 0.1 2.4
Total 80 9.6
From Ch- 210 to 240 1 30 0.6 0.15 2.7
From Ch- 240 to 270 1 30 0.6 0.15 2.7
From Ch- 270 to 300 1 30 0.6 0.15 2.7
From Ch- 300 to 330 1 30 0.6 0.15 2.7
From Ch- 319.1 to 322.4 1 3.3 0.6 0.15 -0.297
Total 123.3 10.503
Dismantelling slab concrete (RHS) Road - 02
From Ch- 6.7 to 9.7 3 0.8 0.15 0.34
From Ch- 40.45 to 48.6 (CD) 8.15 1 0.2 1.39
Total 1.72
From Ch- 79.9 to 83.4 3.5 0.75 0.15 0.39
From Ch- 84.6 to 88.0 3.4 0.75 0.15 0.38
0.78
Dismantelling Drain Bottom(RHS) Road - 02
From Ch- 40 to 70 30 0.6 0.1 1.8
From Ch- 70 to 100 30 0.6 0.1 1.8
From Ch- 100 to 103 3 0.6 0.1 0.18
Total 63 3.78
Dismanteling of drain bottom (LHS) Road - 02
From Ch- 65 to 95 30 0.38 0.6 6.84
From Ch- 95 to 103 8 0.38 0.6 1.824
8.664
Dismantelling Slab conrete (RHS) Road - 03
From Ch- 3.7 to 5.65 1.95 0.9 0.15 0.26
from Ch- 14.5 to 19.9 5.4 1 0.15 0.81
From Ch- 26.1 to 33.5 7.4 0.85 0.15 0.94
From Ch- 37.8 to 40.25 2.45 0.9 0.15 0.33
Page 20 of 32
From Ch- 43.55 to 45.4 1.85 0.9 0.15 0.25
from Ch- 51 to 54.4 3.4 0.9 0.15 0.46
From Ch- 61.6 to 68.5 6.9 1 0.15 1.04
From Ch- 76 to 77.7 1.7 0.85 0.15 0.22
From Ch- 78.3 to 80.1 1.8 0.9 0.15 0.24
From Ch- 86.2 to 89.6 3.4 1 0.15 0.51
From Ch- 96.4 to 100.4 4 0.9 0.15 0.54
from Ch- 111.8 to 118.7 6.9 1 0.15 1.04
From Ch- 125.35 to 130 4.65 0.85 0.15 0.59
From Ch- 136.65 to 140 3.35 1 0.15 0.50
From Ch- 150 to 153.9 3.9 0.9 0.15 0.53
From Ch- 160.8 to 163.95 3.15 1 0.15 0.47
From Ch- 173.1 to 175.6 2.5 0.9 0.15 0.34
From Ch- 176.8 to 180 3.2 1 0.15 0.48
Total 9.55
Dismantelling Slab Road No 3 LHS
Chanage
From Ch- 28.1 to 32.2 1 4.1 1.05 0.15 0.65
From Ch- 40.1 to 44.2 1 4.1 0.95 0.15 0.58
From Ch- 54 to 58.6 1 4.6 1 0.15 0.69
From Ch- 64.9 to 70 1 5.1 0.85 0.15 0.65
From Ch- 72 to 83.8 1 11.8 0.75 0.15 1.33
From Ch- 85.4 to 90.4 1 5 1 0.15 0.75
From Ch- 102.1 to 106.1 1 4 1.1 0.15 0.66
From Ch- 113 to 120.2 1 7.2 1 0.15 1.08
From Ch- 126.3 to 142.1 1 15.8 0.9 0.15 2.13
From Ch- 148.7 to 154.4 1 5.7 0.95 0.15 0.81
From Ch- 163.5 to 168.2 1 4.7 0.9 0.15 0.63
From Ch- 175.5 to 180 1 4.5 0.85 0.15 0.57
From Ch- 191.7 to 193.8 1 2.1 0.8 0.15 0.25
From Ch- 196 to 200 1 4 0.75 0.15 0.45
Total 11.24
Dismantelling Drain bottom Road No 3 LHS
Chanage Nos L B D Q
0-30 1 30 1.05 0.15 4.73
30-60 1 30 1.05 0.15 4.73
60-90 1 30 1.05 0.15 4.73
90-120 1 30 1.05 0.15 4.73
120-150 1 30 1.05 0.15 4.73
Page 21 of 32
150-180 1 30 1.05 0.15 4.73
180-200 1 20 1.05 0.15 3.15
31.50
Page 22 of 32
Dismantelling Slab concrete Road - 01
11.2 - 15 3.8 0.75 0.15 0.43
23.1 - 25.1 2 0.75 0.15 0.23
31.1 - 34.95 3.85 0.75 0.15 0.43
45.8 - 49.65 3.85 0.75 0.15 0.43
57.35 - 61.85 4.5 0.75 0.15 0.51
68.4 - 72.9 4.7 0.75 0.15 0.53
79.65 - 84.55 4.9 0.75 0.15 0.55
104.85 - 110.65 5.8 0.75 0.15 0.65
115.7 - 119.45 3.75 0.75 0.15 0.42
153.7 - 158 4.3 0.75 0.15 0.48
Total 4.66
BOQ QUANTITY 46.35
UPTO 125% 10.75
ABOVE 125% 57.94

BELAGAVI BELAGAVI BELAGAVI
Page 23 of 32
Name of work: CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA NAGAR) IN BELAGAVI CITY - PACKAGE-14
Variation No:- 01
Rate Analysis For BOQ Items
Rate including Total TP

Item Basic Final
SNo Item Name Unit 5%Area Estimated @7.109 Remarks
Code Rate Rate
weigtage rate 9%
structure comprising of masonry, cement concrete, woodwork, steelwork,
1 including T&P and scaffolding wherever necessary, sorting the dismantled 16.00 Cum 390.00 19.50 409.50 29.12 380.38
material, disposal of unserviceable material and stacking the serviceable material
with all lifts completeas per specifications. i) By Mechanical Means, Cement
Concrete Grade M-15 & M-20. including all lead and lifts etc., complete and as

BELAGAVI BELAGAVI BELAGAVI
Name of work :CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA NAGAR) IN BELAGAVI CITY - PACK
Variation No:- 01
Format-2 : Variation No. for NON-BOQ Items
RA Bill Qty (last Non BOQ
Total Qty
RA bill paid) Variation
If
Substitut
Is it new Final
ed give
Item item or Rate for
SNo Unit cost Remarks
Name Substitut Non- Qty Amount Qty Amount Qty Amount
implecati
e BOQ
on (Non
BOQ)
Nil
Total Amount:- - - -

Submission of variation of statement number 1 for Technical Committee (T.C) meeting to be held on
A Contract Details
CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI

1 Name of work
CHENNAMMA NAGAR) IN BELAGAVI CITY - PACKAGE-14
2 Contract package PAVER BLOCKS - 14

3 Contract amount in rupees 24946070.08
4 Name of contractor SHRI. BHARATESH J BUDAVI,Class-I Contractor ,Tilakwadi,Belagavi.
5 Start date 06-10-2020.
6 Completion Date 07-01-2020.
b. EOT no 1
and Extended date of completion 12/31/2020
7 Details of approved variation statement (VS)
Sl No VS no. Variation Amount in Rupees Total Amount TC meeting
BOQ Non BOQ held on
(a) (b) (c) (d) (e=c+d)
1 VS no. 1 No previous variation
8 Revised contract amount (3+7)

9 Present status as on date
a. Financial progress in Rs in Lakhs 20886894.08 83.73%
b. Physical progresss in % 100.00%
Proposed variation statement no, 01 and BOQ schedule wise details

`
B BOQ schedule no. (If BOQ has schedules)
1.1. For BOQ Items
BOQ No. of Item Brief details of BOQ items BOQ quantity BOQ Rate Amount in Lakhs
5 Attached Attached
For Non BOQ items
Is it new item Basis for non

BOQ No. of Item Brief details of BOQ items Non BOQ Qty Non BOQ Rate Amount in Lakhs
or substitute BOQ rate
2 _NA_
*does this NON-BOQ item is a substitute of a BOQ item? If so, give cost implication.
NO
1.2 Proposed variation quantity. (+)/(-) X BOQ rate or Non BOQ rate amount.
1.3 Reason for variation / Non BOQ item
1.4 Sketch of Drawing or Photos explaining varation - Length, Dia, RLs Etc. shall be furnished. BOQ Provision shall be shown in continous line and proposed
variation shall be shown in dotted lines on sketch or drawing may explain more than one item.
2.1 to 2.4 as above to 1.1 to 1.4 for (next item)

3.1 to 3.4 as abo\ve to 1.1 to 1.4 for (next item)
a) for BOQ
BOQ Proposed Proposed

Item No. Item BOQ Qty BOQ Rate
Sl. No Amount excess Savings
Qty Amount Qty Amount
(+) ₹ 416,619.71 1,034,686.94
Total excess in Rs. : ₹ 416,619.71

Total savings amount in Rs. : 1,034,686.94
Net Variation amount in Rs.: (618,067.23)
C Scheule no. :
1.1 to 4: as above
D Scheule no. :
1.1 to 4: as above
Summary of variation statement no….......................... Schedule wise
Sl. No. Schedule No. BOQ qty

Non BOQ Amount
Excess Savings
a b c
1 ₹ 416,619.71 1034686.94
2
3
% increase to Contract Value
Therefore net V.S no…................ Amount = (a+c-b)
₹ -618,067.23
% increase = -2.48%
₹ 24,946,070.08
₹ -618,067.23
upto date % increase = -2.48%
₹ 24,946,070.08
Contractor PMC Assistant Engineer Assistant Executive Engineer Excutive Engineer General Manager - (Technical)
BSCL BSCL BSCL BSCL
General Abstract of variation
CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA NAGAR) IN BELAGAVI
1 Name of work
CITY - PACKAGE-14
2 Contract package PAVER BLOCKS -14
3 Contract amount in rupees 24946070.08
4 Name of contractor SHRI. BHARATESH J BUDAVI,Class-I Contractor ,Tilakwadi,Belagavi.
Sl. No. Description Variation first and Final

As per Agreement As per Execution Excess Savings
CONSTRUCTION OF ROAD WITH
PAVER BLOCK AT SBI COLONY
1 (RANI CHENNAMMA NAGAR) IN ₹ 24,946,070.08 ₹ 24,946,070.1 ₹ 416,619.71 ₹ 1,034,686.94
BELAGAVI CITY - PACKAGE-14
Total amount of variation ₹ -618,067.23

Agreement amount ₹ 24,946,070.08
% of net variation excess-savings ₹ -618,067.23

-2.48%
₹ 24,946,070.08
₹ -618,067.23
% of variation with respect to WO cost= -2.48%
₹ 24,946,070.08
₹ -618,067.23
Net % of variation wrt the DPR Amount= -1.91%
₹ 32,400,000.00
Contractor PMC Assistant Engineer Assistant Executive Engineer Excutive Engineer General Manager - (Technical)
BSCL BSCL BSCL BSCL
BELAGAVI SMART CITY LIMITED
CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA NAGAR) IN BELAGAVI CITY -
PACKAGE-14
PACKAGE No:- Paver blocks - 14
Variation Order 01
Contractor : SHRI. BHARATESH J BUDAVI, Belagavi.

CONTRACTOR: SHRI. BHARATESH J BUDAVI
Name of work: CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI CHENNAMMA
NAGAR) IN BELAGAVI CITY - PACKAGE-14
Variation No:- 01
Format 5 : Detailed estimate for NON-BOQ Variation Quantities
As per actuals and site Rate Total
Item Item condition required qty Total
SNo Unit adopte Amoun Remarks
Name Code No L B D Qty
d t
Non BOQ Iteam
Nil
PMC PMC AE BSCL AEE BSCL EE BSCL

CONTRACTOR: SHRI. BHARATESH J BUDAVI
Name of work: CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI
CHENNAMMA NAGAR) IN BELAGAVI CITY - PACKAGE-14
Variation No:- 01
Statement -2 The Details of Non BoQ items in Variation-1
Rate inclusive As per Variation
SNo Item Name Unit of TP @ Remarks
-0.094483% Qty Amount
Nil
Total Amount :- -


PK 14 Variation 1 - Final - PMC

Uploaded by

Document Information

Original Title

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

PK 14 Variation 1 - Final - PMC

Uploaded by

Copyright:

Available Formats

BELAGAVI SMART CITY LIMITED, BELAGAVI

work order no: BSCL/BID/PB-14/WO/2019-20/3045/4,Dtd: 07/01/2020

Scarifying the Existing Bituminous surface to a depth of 50mm by Mechanical

Construction of sub-grade and earthen shoulders with approved material

Construction of granular sub-base Grading-V as Sub-base and drainage layer by

Providing, laying, spreading and compacting crushed stone aggregates of granite

Providing and laying Plain / Reinforced Cement Concrete in Foundation with

Contractor PMC AE BSCL AEE BSCL EE BSCL

As per BOQ Total up to Variation amount

1 2 3 4 5 6 7=5*6 8 9=5+8 10=9*6 11 12=9+11 13=11*6 14=12*6 15

Construction of sub-grade and earthen shoulders with approved material

Construction of granular sub-base Grading-V as Sub-base and drainage layer by

Providing, laying, spreading and compacting crushed stone aggregates of granite

Providing and laying Plain / Reinforced Cement Concrete in Foundation with

Contractor PMC AE BSCL AEE BSCL EE BSCL

Scarifying the Existing Bituminous surface to a depth of 50mm by Mechanical

Compaction of original ground by mechanical means including filling in

Earthwork excavation by mechanical means in all types soils involving an

Construction of sub-grade and earthen shoulders with approved material

Providing, laying, spreading and compacting crushed stone aggregates of

Providing and laying in position reinforced cement concrete of design Mix

Providing and laying Plain / Reinforced Cement Concrete in Foundation with

In DPR this item has been considered only

In DPR this item has been considered only

Providing and removing centering, shuttering, strutting, propping etc., and

Supplying HDPE pipes confirming to IS 4984:1995 with latest amendments

Operation and Maintenance for 2nd Year: Patching of damaged concrete

Operation and Maintenance for 3rd Year: Patching of damaged concrete

Operation and Maintenance for 3rd Year: Dismantling of existing structures

Operation and Maintenance for 3rd Year: Earthwork excavation by mechanical

Operation and Maintenance for 3rd Year: Providing Murrum/Gravel Bedding

Operation and Maintenance for 4th Year: Patching of damaged concrete

Operation and Maintenance for 4th Year: Dismantling of existing structures

Operation and Maintenance for 4th Year: Earthwork excavation by mechanical

Operation and Maintenance for 4th Year: Providing Murrum/Gravel Bedding

Operation and Maintenance for 5th Year: Patching of damaged concrete

Operation and Maintenance for 5th Year: Dismantling of existing structures

Operation and Maintenance for 5th Year: Earthwork excavation by mechanical

Operation and Maintenance for 5th Year: Providing Murrum/Gravel Bedding

DPR Amount 32,400,000.00

Contractor PMC AE BSCL AEE BSCL EE BSCL GM (Tech) BSCL

ROAD 1 from chainage 0+ 000 to 0+158 2 158 1.159 0.3 109.87

ROAD 1 from chainage 0+ 000 to 0+158 2 158 1.16 0.15 54.98

ROAD 1 from chainage 0+ 000 to 0+158 1 158 5.2 0.15 123.24

ROAD 1 from chainage 0+ 000 to 0+149 1 149 7.13 1062.37

Dismantelling slab(RHS) Road - 04

Contractor PMC AE BSCL AEE BSCL EE BSCL

Rate including Total TP

Contractor PMC AE BSCL AEE BSCL EE BSCL

Contractor PMC AE BSCL AEE BSCL EE BSCL

CONSTRUCTION OF ROAD WITH PAVER BLOCK AT SBI COLONY (RANI

2 Contract package PAVER BLOCKS - 14

8 Revised contract amount (3+7)

Proposed variation statement no, 01 and BOQ schedule wise details

Is it new item Basis for non

1.3 Reason for variation / Non BOQ item

2.1 to 2.4 as above to 1.1 to 1.4 for (next item)

BOQ Proposed Proposed

(+) ₹ 416,619.71 1,034,686.94

Total excess in Rs. : ₹ 416,619.71

Sl. No. Schedule No. BOQ qty

Sl. No. Description Variation first and Final

Total amount of variation ₹ -618,067.23

1 2 3 4 5 6 7=56 8 9=5+8 10=96 11 12=9+11 13=116 14=126 15