Scribd Logo
Upload

Welcome to Scribd!

  • 2nd and Final Variation Loni Goodshed

    Uploaded by

    Saksham Computers MKCL
    12 views3 pages
    1) The document is a variation statement for improvements made to a goods shed. It lists 10 items from the original schedule along with revised quantities, amounts, excesses, and savings. 2) For most items, the revised quantities and amounts show excesses due to factors like increased excavation depth, additional hauling distance, and more undulation in surface area than originally planned. 3) However, for some items there were savings, such as for earth filling and stone masonry demolition where the revised quantities required were zero. 4) Overall, the total amount for the contractor increased from the original schedule, with a net excess of over Rs. 15.5 million, to account for the

    Original Description:

    type of documentation require for railway bridge excavations

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    1) The document is a variation statement for improvements made to a goods shed. It lists 10 items from the original schedule along with revised quantities, amounts, excesses, and savings. 2) For most items, the revised quantities and amounts show excesses due to factors like increased excavation depth, additional hauling distance, and more undulation in surface area than originally planned. 3) However, for some items there were savings, such as for earth filling and stone masonry demolition where the revised quantities required were zero. 4) Overall, the total amount for the contractor increased from the original schedule, with a net excess of over Rs. 15.5 million, to account for the

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    12 views3 pages

    2nd and Final Variation Loni Goodshed

    Uploaded by

    Saksham Computers MKCL
    1) The document is a variation statement for improvements made to a goods shed. It lists 10 items from the original schedule along with revised quantities, amounts, excesses, and savings. 2) For most items, the revised quantities and amounts show excesses due to factors like increased excavation depth, additional hauling distance, and more undulation in surface area than originally planned. 3) However, for some items there were savings, such as for earth filling and stone masonry demolition where the revised quantities required were zero. 4) Overall, the total amount for the contractor increased from the original schedule, with a net excess of over Rs. 15.5 million, to account for the

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    2nd and Final Variation Statement

    Name of Work : Improvement of Goods shed by released sleeper at loni under ADEN/DD
    C.A. No. A/N 530/PA dated 24-07-2019 Name of Agency : M/S Sangeeta Constructions, Jalna
    Schedule 1 Part MS Genral Item
    Schedule 1st variation 2nd & Final variation Excess Saving
    sr.No. Item No. Description Rate %age Remarks
    Qty Amt Qty Amt Qty Amt Qty Amt Qty Amt

    Earth work in excavation as per approved excess due to depth of excavation


    1 11011 drawings and dumping at embankment 119.00 390.00 46410.00 6500.00 773500.00 4996.30 594559.22 4606.30 548149.22 1181.10 is incresed strengthening of sub
    site… base provision made

    2 13120 Earthwork in filling in embankment, 369.90 295.00 109120.50 295.00 109120.00 0.00 0.00 0.00 0.00 295.00 109120.50 saving due to no requrement

    3 21070 Loading\unloading ballast,….. 54.94 30.00 1643.20 6500.00 357110.00 4492.47 246816.19 4462.47 245167.99 0.00 14874.89 excess due to excavation qty
    additional lead for every subsequent 50m
    excess due to excavation qty
    4 21081 or part thereof, over 50m and upto 500m 32.84 30.00 985.20 8000.00 262720.00 7139.46 234459.80 7109.46 233474.60 0.00 23698.19
    increased
    over item no. 021110
    5 182033 demolishind stone rubble masonry 611.98 5.00 3059.90 5.00 3059.90 0.00 0.00 0.00 0.00 5.00 3059.90 saving due to no requrement

    excess due to more undulation in


    6 21510 hiring of jcb 805.36 100.00 80536.00 135.00 108723.60 135.00 108723.60 35.00 28187.60 0.00 35.00
    surface area

    excess due to hauling distance is


    7 21550 hiring of road crane of 25MT capacity 1106.47 100.00 110647.00 230.00 254488.10 230.00 254488.10 130.00 143841.10 0.00 130.00 long and disturbance of loaded
    truck of cement and steel

    8 42011 centering and shuttering including 114.90 1500.00 172350.00 1500.00 172350.00 1020.58 117264.64 0.00 0.00 479.42 55085.36 31.96 saving due to acutal axecution

    9 31061 centering and shuttering including 115.35 200.00 23070.00 200.00 23070.00 129.26 14910.14 0.00 0.00 70.74 8159.86 35.37 saving due to acutal axecution

    10 252120 coarse sand (minimum zone 3) 1380.00 1500.00 1500.00 150.00 2070000.00 1656.59 2286099.72 156.59 216099.72 0.00 excess due to axecution
    Total 2617826.80 4134142.10 3857321.41 1414920.24 175425.62
    Add 9.74% ESCALATION 254976.33 402665.44 375703.11 137813.23 17086.46
    Gross Total 2872803.13 4536807.54 4233024.52 1552733.47 192512.07
    Contractor's at par 2872803.13 4536807.54 4233024.50 1552733.00 192512.07
    Total of part 'A' MS Genl Items2872803.13 4536807.54 4233024.50 1552733.00 192512.07

    Schedule 1A- PART A(1) MS GENRAL ITEM


    Schedule 1st variation 2nd & Final variation Excess Saving
    sr.No. Item No. Description Rate %age Remarks
    Qty Amt Qty Amt Qty Amt Qty Amt Qty Amt

    excess due to depth of excavation


    1 271010 Rolling & Compaction 3.03 11700.00 35451.00 11700.00 35451.00 9491.52 28759.29 -2208.49 -6691.71 -18.88 is incresed strengthening of sub
    base provision made

    Total 35451.00 35451.00 28759.29 -6691.71


    Add 9.74% ESCALATION 3452.93 3452.93 2801.15 -651.77
    Gross Total 38903.93 38903.93 31560.45 -7343.48
    Contractor's at par 38903.93 38903.93 31560.44 -7343.48
    Total of part 'A' MS Genl Items 38903.93 38903.93 38903.92 -7343.48
    Schedule 1B- PART B MS CEMENT ITEM
    Schedule 1st variation 2nd & Final variation Excess Saving
    sr.No. Item No. Description Rate %age Remarks
    Qty Amt Qty Amt Qty Amt Qty Amt Qty Amt
    1 33061 Supplying using cement 6049.00 138.00 834762.00 150.00 907350.00 155.93 943232.67 17.93 108470.67 12.99 excess due to actual execution
    2 31023 Providing and laying cement concrete 1743.95 55.00 95917.25 60.00 104637.00 87.29 152229.40 32.29 56312.15 58.71 excess due to actual execution
    3 41011 Proving laying cement concrete M20 grade 2564.70 350.00 897645.00 390.00 1000233.00 345.96 887291.31 4.04 10353.69 1.15 saving due to actual axeaction
    Total 1828324.25 2012220.00 1982753.37 164782.81 10353.69
    Add 9.74% ESCALATION 178078.78 195990.23 193120.18 16049.85 1008.45
    Gross Total 2006403.03 2208210.23 2175873.55 180832.66 11362.14
    Contractor's at par 2006403.03 2208210.23 2175873.55 180832.66 11362.14
    Total of part 'A' MS Genl Items2006403.03 2208210.23 2175873.55 180832.66 11362.14

    Schedule 1C- PART C MS STEEL ITEM


    Schedule 1st variation 2nd & Final variation Excess Saving
    sr.No. Item No. Description Rate %age Remarks
    Qty Amt Qty Amt Qty Amt Qty Amt Qty Amt

    excess due to depth of excavation


    1 45014 Supplying rainforcement for RCC work 69.53 20000.00 1390600.00 25000.00 1738250.00 20629.68 1434381.58 629.68 43781.58 3.15 is incresed strengthening of sub
    base provision made

    Total 1390600.00 1738250.00 1434381.58 43781.58


    Add 9.74% ESCALATION 135444.44 169305.55 139708.77 4264.33
    Gross Total 1526044.44 1907555.55 1574090.35 48045.91
    Contractor's + 5% 76302.22 95377.78 78704.52 2402.30
    Total of part 'A' MS Genl Items1602346.66 2002933.33 1652794.86 50448.20

    Schedule 1D- PART D MS ROAD ITEM


    Schedule 1st variation 2nd & Final variation Excess Saving
    sr.No. Item No. Description Rate %age Remarks
    Qty Amt Qty Amt Qty Amt Qty Amt Qty Amt
    Prepration of Subgrade by excavation
    1 231010 54.36 11700.00 636012.00 11700.00 636012.00 9441.52 513240.76 -2258.49 -122771.24 -19.30 saving due to acutal axeaction
    earth
    Providing and laying water bound exees due to extra provision made
    2 231041 1272.61 50.00 63630.50 1050.00 1336240.50 950.70 1209871.60 900.70 1146241.10 1801.40
    macadam with specify stone agreegate for strengthing of sub base

    Providing and laying water bound exees due to extra provision made
    3 231042 1371.51 50.00 68575.50 1050.00 1440085.50 926.43 1270602.52 876.43 1202027.02 1752.85
    macadam with specify stone agreegate for strengthing of sub base

    Total 768218.00 3412338.00 2993714.88 2348268.12 122771.24


    Add 9.74% ESCALATION 74824.43 332361.72 291587.83 228721.32 11957.92
    Gross Total 843042.43 3744699.72 3285302.71 2576989.44 134729.16
    Contractor's - 3% 25291.27 112340.99 98559.08 77309.68 4041.87
    Total of part 'A' MS Genl Items 817751.16 3632358.73 3186743.63 2499679.75 130687.28
    Schedule 1E- PART E MSP WAY ITEM
    Schedule 1st variation 2nd & Final variation Excess Saving
    sr.No. Item No. Description Rate %age Remarks
    Qty Amt Qty Amt Qty Amt Qty Amt Qty Amt
    185280.00 185280.00 3930.20 455117.16 2330.20 269837.16 145.64 Required qty available in this lead
    1 211110i carriage by any road vehicle 115.80 1600.00 1600.00
    2 211111ai carriage by any road vehicle 187.57 1400.00 262598.00 1400.00 262598.00 0.00 1400.00 262598.00 100.00 No Requirment
    3 21111aiii carriage by any road vehicle 234.07 800.00 187256.00 800.00 187256.00 0.00 800.00 187256.00 100.00 No Requirment
    4 21111aiv carriage by any road vehicle 280.57 200.00 56114.00 200.00 56114.00 0.00 200.00 56114.00 100.00 No Requirment
    5 21106a loading wooden, steel 42.20 43.00 1814.60 43.00 1814.60 0.00 43.00 1814.60 100.00 No Requirment

    excess due to depth of excavation


    1471.80 1471.80 0.00 44.00 1471.80 100.00 is incresed strengthening of sub
    base provision made
    6 21107a unloading wooden steel 33.45 44.00 44.00
    Total 694534.40 694534.40 455117.16 269837.16 509254.40
    Add 172.11% ESCALATION 1195363.16 1195363.16 783302.14 464416.74 876477.75
    Gross Total 1889897.56 1889897.56 1238419.30 734253.90 1385732.15
    Contractor's at per 1889897.56 1889897.56 1238419.30 734253.90 1385732.15
    Total of part 'A' MS Genl Items1889897.56 1889897.56 1238419.30 734253.90 1385732.15

    Schedule 1F- PART F NS ITEM


    Schedule 1st variation 2nd & Final variation Excess Saving
    sr.No. Item No. Description Rate %age Remarks
    Qty Amt Qty Amt Qty Amt Qty Amt Qty Amt
    placing railway unserviceable PSC MBC
    1 NS1 9491.52 623402.71 -1508.49 -99077.29 -13.71 saving due to actual axeaction
    sleeper 65.68 11000.00 722480.00 11000.00 722480.00
    2 NS2 7683.45 332001.87 3283.45 141877.87 74.62 excess due to actual axeaction
    Additional lead for hauling of MBC sleeper 43.21 4400.00 190124.00 4400.00 190124.00
    Total 912604.00 912604.00 955404.58 141877.87 -99077.29
    Add 8.56% ESCALATION 78118.90 78118.90 81782.63 12144.75 -8481.02
    Gross Total 990722.90 990722.90 1037187.21 154022.62 -107558.31
    Contractor's at per 990722.90 990722.90 1037187.21 154022.62 -107558.31
    Total of part 'A' MS Genl Items 990722.90 990722.90 1037187.21 154022.62 107558.31

    Description Schedule Proposed 1st variation 2nd & Final Excess Saving %age Remarks
    (1)Schedule 1 part A ms general
    2872803.13
    items 4536807.54 4233024.54 1552733.46 192512.05
    Schedule 1A - part A (I) MS general
    38903.93
    items:- 38903.93 38903.92 7343.48
    Schedule 1B - part B MS cement2006403.03
    items:- 2208210.22 2175873.55 180832.66 11362.14
    Schedule 1C - partC MS steel 1602346.66
    items:- 2002933.32 1652794.86 50448.20
    Schedule 1D - part D MS Road 817751.16
    items:- 3632358.73 3186743.63 2499679.75 130687.28
    Schedual 1E - part E MS Pway1889897.56
    items:- 1889897.56 1238419.30 734253.90 1385732.15
    Schedual 1F - part F NS items:-990722.90 990722.56 1037187.21 154022.62 107558.31
    Total 10218828.40 15299834.20 13562947.01 5171970.59 1835195.41
    Net variation
    amount 3344118.61 32.73

    You might also like