Variation Statement

Agreement Details:
Railway Name: North Western Railway Unit Name: Ajmer Department Name: Electrical
Tender Number: Tender Type: Open Tender Opened On: 22/01/2024
Tender Validity (Up To): 22/01/2024 Nature of Contract: Works LOA Number: 00886510096154
LOA Date: 25/01/2024 LOA Amount (Rs.): 16947746 PG Amount (Rs.): 847387.0
Contractor's Name: MAA BHAGWATI CONSTRUCTION Contractor's Code: 88651 Date of Completion: 25/01/2025
COMPANY-KANPUR
Agreement No: NWR/AII/Elect./2024/0014 Agreement Date: 28/02/2024 Variation Number: 1
Name of Work Under AII Div. : Rewiring of staff quarters on age cum condition basis in Madar-Marwar Junction section.
Proposed LOA:

Signature Not Verified Signature Not Verified Signature Not Verified Signature Not Verified
Digitally signed by RAMA SHANKAR Digitally signed by ROHIT AGARWAL Digitally signed by SHYAM SUNDAR Digitally signed by VIJENDER KUMAR
PRASAD Date: 2025.01.30 17:58:54 IST SINGH Date: 2025.06.09 17:50:00 IST
Date: 2025.01.30 17:55:38 IST Reason: Variation Signing By AEE G Date: 2025.06.07 15:22:24 IST Reason: Variation Signing By Sr.
Reason: Variation Signing By AII Reason: Variation Signing By
sse/w/coordinator Contractor DEE/G

Signature Not Verified Signature Not Verified

Digitally signed by DEVASHISH Digitally signed by NARESH KUMAR
BHAT RATHORE
Date: 2025.02.20 12:52:37 IST Date: 2025.02.20 13:00:59 IST
Reason: Variation Signing By
SSE/W/Electric Reason: Variation Signing By Sr.Clerk
 Schedules Details:
Amount(Rs.) up to Last Amount(Rs.) as per Proposed Amount(Rs.) as per Proposed %age Variation, Including
Schedule Org. Agmt. Amount(Rs.) Total %age Variation
Variation Qty Qty, Including Special Cond. Spcl. Cond.
7 3,279,463.706 0 3,279,463.71 3,279,463.71 0 0
6 1,993,202.816 0 1,993,202.82 1,993,202.82 0 0
5 4,552,866.405 0 4,552,866.4 4,552,866.4 -0 -0
4 3,030,486.499 0 3,030,486.51 3,030,486.5 0 0
3 477,412.386 0 477,412.39 477,412.39 0 0
2 3,058,422.682 0 3,058,422.67 3,058,422.68 -0 -0
1 555,891.195 0 555,891.19 555,891.2 -0 0
N01 0 0 49,244 49,244 100 100
Total of All above 16,947,745.688 0 16,996,989.69 16,996,989.7 0.291 0.291
Schedules:
Total of New Schedules: 0 49,244 49,244
Total of Old Schedules: 16,947,745.688 16,947,745.69 16,947,745.7
Rebate (0.0 %) on Org Sdl 0 Rebate (0.0 %) on Org Sdl 0
Total Amount 16,947,745.688 Total Amount 16,996,989.7

Last Sanctioned Variation Details:

Variation Details:
Amount
(Rs.) as per %age
Amount
Previous Last Amount Proposed variation of
Schedule Qty. as per Base Agreement Proposed (Rs.) as per
Variation Schedule Item No. Item Type Unit variation (Rs.) as per Qty. Proposed
Type Orig.Agmt. Rate(Rs.) Rate(Rs.) Qty. Proposed
Revno. Qty. Orig. Agmt. including Qty. with
Qty. special Agmt. Qty.
cond.
414812.91 1659251.6 4.0 1659251.6 1659251.6 0.0
NS 7 a Individual Numbers 4.0 373739 4.0 61 644 6 6
Description: LT TTA Panel IP-54 protection with canopy (As per IEC 61439 pt. 1&2 + IEC 61641 internal Arc test) - Design, manufacturing, supply, install, testing, erection and commissioning of
LT distribution panel, CRCA type, Aluminium bus bar with Digital Power Analyser (V, A, kWH, kVAH, kW, kVA, kVAR, PF, Hz, harmonic) meter and LED type indication lamps incoming
2X250Amps MCCB, 4-Pole, 36kA with Auxillary and trip contract unit and Outgoing 4X125 Amps MCCB 4-Pole 36kA and 4X63 Amps MCCB, 4-Pole 25kA with auxillary and trip contract unit also
6A SP MCB for control circuit. As per specification
Remarks: -
26632.050 1065282.0 40.0 1065282.0 1065282.0 0.0
NS 7 b Individual Numbers 40.0 23995 40.0 5 2 2 2
Description: LT PTTA with IP-65 protection with canopy Junction box - Design, manufacturing, supply, install, testing, erection and commissioning of junction box with 63Amp MCCB, 4-Pole 25kA
& rotary operated mechanism, FP spreader with Aluminium bus bar. As per specification
Remarks: -
10278.783 513939.19 50.0
NS 7 c Individual Numbers 50.0 9261 50.0 513939.2 513939.2 0.0
9 5
Description: Supply & erection of 5 meter high Single/double arm, hot dip galvanized steel octagonal pole with galvanized base plate, galvanized box with 6Amp MCB & stud terminals,
foundation bolt with excavation and making foundation. As per specification
Remarks: -
NS 7 d Individual Numbers 4.0 7523 4.0 8349.7777 33399.110 4.0 33399.11 33399.11 0.0
8
Description: Supply, fabricate & fixing of compete street light control box with MCB, toggle switch, contactor and timer. As per specification
Remarks: -
NS 7 e Individual Numbers 15.0 456 15.0 506.1144 7591.716 15.0 7591.72 7591.72 0.0
Description: Removal of existing Rail/PSC etc. poles with over head line material & transportation of poles with all electric accessories etc. complete from site to place located by concern SSE/Elect.
As per specification.
Remarks: -
NS 6 a Individual RM 8960.0 150 8960.0 166.485 1491705.6 8960.0 1491705.6 1491705.6 0.0
Description: Supply and laying of following size Cablefit (Double wall corrugated) category 750N Pipe ISI marked for HT/LT cable along with all the accessories like Ring coupler, bend, socket etc.
conforming to IS 16205 PART 24, Part II or latest complete with fitting and cutting, jointing etc. for in the existing trench, complete as required. 63 mm dia (OD-63mm & ID-51mm. As per
specification
Remarks: -
437566.97 8960.0
NS 6 b Individual RM 8960.0 44 8960.0 48.8356 437566.98 437566.98 0.0
6
Description: Digging and filling of trench size 0.4 x 0.8 meter (trench work may be on kuchha/pucca land and all type of soil as per site requirement and without protective layer of brick) surface on trench
shall be made good in all respect and satisfaction of site engineer. As per specification
Remarks: -
NS 6 c Individual RM 1920.0 24 1920.0 26.6376 51144.192 1920.0 51144.19 51144.19 0.0
Description: Laying cable in air with fixture (02 nos. per mtrs). As per specification
Remarks: -
 Amount
(Rs.) as per %age
Amount
Previous Last Amount Proposed variation of
Schedule Qty. as per Base Agreement Proposed (Rs.) as per
Variation Schedule Item No. Item Type Unit variation (Rs.) as per Qty. Proposed
Type Orig.Agmt. Rate(Rs.) Rate(Rs.) Qty. Proposed
Revno. Qty. Orig. Agmt. including Qty. with
Qty. special Agmt. Qty.
cond.
NS 6 d Individual RM 1920.0 6 1920.0 6.6594 12786.048 1920.0 12786.05 12786.05 0.0
Description: Laying cable in air without fixture. As per specification
Remarks: -
21577.565 4552866.4 211.0
NS 5 a Individual Numbers 211.0 19441 211.0 4552866.4 4552866.4 0.0
9 049
Description: Supply, installation, testing & commissioning of maintenance free earthing as per RDSO spec. no. RDSO/PE/SPEC/PS/0/0109 (REV.0) 2008 or latest amendment up to date. As per
specification
Remarks: -
296709.56 201.0
NS 4 a Individual Numbers 201.0 1330 201.0 1476.167 296709.57 296709.57 0.0
7
Description: upply, install, test & commission of 12 way SPN DB double door as per specification. As per specification
Remarks: -
361405.63 201.0
NS 4 b Individual Numbers 201.0 1620 201.0 1798.038 361405.64 361405.64 0.0
8
Description: Supply, fixing, testing, commissioning and connecting of Power Overvoltage Protection (POP) device. As per specification
Remarks: -
NS 4 c Individual Numbers 30.0 3843 30.0 4265.3457 127960.37 30.0 127960.37 127960.37 0.0
1
Description: Supply, install, test and commission of 63Amp 2P- RCCB 30mA, 50Hz in SPN DB for qtrs. As per specification
Remarks: -
NS 4 d Individual Numbers 171.0 2938 171.0 3260.8862 557611.54 171.0 557611.54 557611.54 0.0
02
Description: Supply, install, test and commission of 40Amp 2P- RCCB 30mA, 50Hz in SPN DB for Qtrs. As per specification
Remarks: -
NS 4 e Individual Numbers 30.0 1055 30.0 1170.9445 35128.335 30.0 35128.34 35128.34 0.0
Description: Supply, install, test and commission of 63Amp 2P-"C" series MCB 50Hz incoming in DB for qtrs. As per specification
Remarks: -
NS 4 f Individual Numbers 171.0 954 171.0 1058.8446 181062.42 171.0 181062.43 181062.43 0.0
66
Description: Supply, install, test and commission of 40Amp 2P-"C" series MCB 50Hz incoming in DB for qtrs. As per specification
Remarks: -
294172.33 1699.0
NS 4 g Individual Numbers 1699.0 156 1699.0 173.1444 294172.34 294172.34 0.0
56
Description: Supply, install, test and commission of 6-32A SP-MCB "B" series as out going in SPN DBs & NS (4h) for geyser. As per specification
Remarks: -
1355.1879 1038073.9 1038073.9 1038073.9 0.0
NS 4 h Individual Numbers 766.0 1221 766.0 766.0
314 3 3
Description: Supply, install, test & commission of 20Amps SPN Ray roll plug socket for geyser & AC including connection /wiring of "C" series 32 amps SP-MCB. As per specification
Remarks: -
 Amount
(Rs.) as per %age
Amount
Previous Last Amount Proposed variation of
Schedule Qty. as per Base Agreement Proposed (Rs.) as per
Variation Schedule Item No. Item Type Unit variation (Rs.) as per Qty. Proposed
Type Orig.Agmt. Rate(Rs.) Rate(Rs.) Qty. Proposed
Revno. Qty. Orig. Agmt. including Qty. with
Qty. special Agmt. Qty.
cond.
138362.35
NS 4 i Individual Numbers 474.0 263 474.0 291.9037 474.0 138362.35 138362.35 0.0
38
Description: Supply, install, test and commission of 32A SP MCB "C" series for NS (4h) for AC. As per specification
Remarks: -
245175.80 201.0
NS 3 a Individual Numbers 201.0 1099 201.0 1219.7801 245175.8 245175.8 0.0
01
Description: Supply, installation, testing & commissioning of single phase electronic energy meter 10-40Amp with bottom connection and terminal cover. As per specification
Remarks: -
NS 3 b Individual Numbers 201.0 1041 201.0 1155.4059 232236.58 201.0 232236.59 232236.59 0.0
59
Description: Supply and fixing of single door with suitable fronted glass window Poly carbonate box for electronic energy meter. As per specification
Remarks: -
737374.27 22909.0
NS 2 a Individual RM 22909.0 29 22909.0 32.1871 737374.27 737374.27 0.0
39
Description: Supply, install & commissioning of PVC casing-caping (25mmX12mm) with accessories. As per specification
Remarks: -
539251.57 3374.0
NS 2 b Individual Numbers 3374.0 144 3374.0 159.8256 539251.57 539251.57 0.0
44
Description: Supply of material & surface wiring of Point by 1.5sqmm & earth wire by 1.5sqmm PVC insulated, single core, multi-strand FR grade wire as per specification. (Short point)
Remarks: -
591865.27 10255.0
NS 2 c Individual RM 10255.0 52 10255.0 57.7148 591865.27 591865.27 0.0
4
Description: Supply of material & wiring of sub main by 2.5sqmm & earth wire by 1.5sqmm PVC insulated, single core, multi-strand FR grade wire without PVC pipe. As per specification
Remarks: -
793090.14 9280.0
NS 2 d Individual RM 9280.0 77 9280.0 85.4623 793090.14 793090.14 0.0
4
Description: Supply of material & wiring of sub main by 4sqmm & earth wire by 2.5sqmm PVC insulated, single core, multi-strand FR grade wire without PVC pipe. As per specification
Remarks: -
140959.51 694.0
NS 2 e Individual Numbers 694.0 183 694.0 203.1117 140959.52 140959.52 0.0
98
Description: Supply & fix well-seasoned, well-polished & varnished of wooden switch board size of 200X250mm with plane laminated white sun mica sheet on the top and back plank. As per
specification
Remarks: -
140786.37 1458.0
NS 2 f Individual Numbers 1458.0 87 1458.0 96.5613 140786.38 140786.38 0.0
54
Description: Supply & fix well-seasoned, well-polished & varnished of wooden switch board size of 175X100mm with plane laminated white sun mica sheet on the top and back plank. As per
specification
Remarks: -
105812.31 4145.0
NS 2 g Individual Numbers 4145.0 23 4145.0 25.5277 105812.32 105812.32 0.0
65
 Amount
(Rs.) as per %age
Amount
Previous Last Amount Proposed variation of
Schedule Qty. as per Base Agreement Proposed (Rs.) as per
Variation Schedule Item No. Item Type Unit variation (Rs.) as per Qty. Proposed
Type Orig.Agmt. Rate(Rs.) Rate(Rs.) Qty. Proposed
Revno. Qty. Orig. Agmt. including Qty. with
Qty. special Agmt. Qty.
cond.
Description: Supply, install, test & commission of Piano type one way switch 6amps ISI marked including connection / wiring. As per specification
Remarks: -
NS 2 h Individual Numbers 246.0 34 246.0 37.7366 9283.2036 246.0 9283.2 9283.2 0.0
Description: Supply, install, test & commission of Piano type bell push switch 6amps ISI marked including connection / wiring. As per specification
Remarks: -
126062.44 631.0
NS 1 a Individual Numbers 631.0 180 631.0 199.782 126062.44 126062.44 0.0
2
Description: Supply, install, test & commission of Electronic fan regulator rotary step type, socket size for ceiling fan including connection/wiring on lighting switch board. As per specification.
Remarks: -
40635.658 1017.0
NS 1 b Individual Numbers 1017.0 36 1017.0 39.9564 40635.66 40635.66 0.0
8
Description: Supply, install, test & commission of 5/3 pin 6 amp, plug socket including connection / wiring of piano type switch on lighting switch board. As per specification.
Remarks: -
262153.94 1458.0
NS 1 c Individual Numbers 1458.0 162 1458.0 179.8038 262153.94 262153.94 0.0
04
Description: Supply, fixing, testing & commissioning of 6/16Amp, 5/6 pin plug socket with suitable size wooden board. As per specification
Remarks: -
127039.15 1940.0
NS 1 d Individual Numbers 1940.0 59 1940.0 65.4841 127039.15 127039.15 0.0
4
Description: Assemble, fixing, hanging & connection of fan & fittings. As per specification
Remarks: -
NS N01 NS01 Individual cum 0.0 1894 26.0 1894.0 0.0 26.0 49244.0 49244.0 0.0
Description: Supply of material with excavation & commission of foundation (C.C.Platform) made by cement for pole,panel etc. as per specification.
Remarks: New NS already sanctioned.
16,947,74 16,996,98 16,996,98
Total: Total: 0.291
5.688 9.69 9.7
%age
Rebate (0.0 %) Amount 0 Var.Incl.Spc
l.Cond.
16,996,98
Total Amount 0.291
9.7