Variation Log

Project: Construction of DHA Mega Mall - Islamabad

Client: Defence Housing Authority
CA Cost: Rs.

Reference Date of
Instructed
Sr. Description of Item Document / Instructio Finacial Effect
By
Reason n

ADD

Un-availability
1 Replacement of Base Course under of Aggregate 6,384,586.00
Raft with PCC (1:4:8) Base Course

Due to Heavy
2 De-atering & Muck Removal Rain fall & Site 1,799,343.00
Location

Deep
3 Protective Works in for excavted PD Excavation & 352,595.00
edges Heavy Rain fall

Panoramic Lift - Additional Item -

4 Excavation, Lean Concrete, Raft, Drg No …….. 907,194.00
Walls upto Basement Level

5 Escalator Pit - Porovision of Drg No …….. 195,461.00

Opening & Block Masonry Suppotr

6 Change in Steel Reinforcement of Drg No …….. 8,662,390.00

Ground floor Slab

7 River Run Back Filling PD 762,186.00

8 change in size of cirulr columns Drg No …….. 1,085,166.00

- Basement Floor

FE # 1 Submitted to Client 20,148,921.00

 Change in height of Ground
9 Mazzenine Floor - 2'-3" Drg No….
increase

Increase in Height of Columns

9a. & Lift Wells (Additional Steel, Drg No….
Concrete)

Degree of Difficulty due to

height increase for slab &
9b. beams at Mezzanine flor level. Drg No….
(Calculate Shuutering for whole
slab area inluding beam)

Change in Slab Design of First

10 Drg No….
Floor Level

10.a Revision in Steel Reinforcement Drg No….

(New & Old)

Introduction of Sunkin Slabs &

10.b Beams (Old & New Concrete) Drg No….

Back Filling using clean sand

11 PD
along graveyard

Sone Masonry Compartments

12 to support Sand Filling PD
n Log

Net Financial
Finacial Effect Status Remarks
Effect

OMIT

1,067,012.00 5,317,574.00

1,799,343.00

352,595.00

907,194.00

195,461.00

6,319,707.00 2,342,683.00

762,186.00

461,050.00 624,116.00

7,847,769.00 12,301,152.00
Summary of Cost - Additional Works # 2 at Mega Mall Project
As of: 24th March 2017
Sr Description Amount Remarks
Change in height of Ground Mezininne Floor
1 Annex - A
Columns 1,311,327.00
Difficult in shuttering of Ground Mezininne Floor
2 1,105,680.00 Annex - B
due to change in drawing
3 Sand Backfilling 2,246,814.00 Annex - C
4 Stone Masonry support to Sand Filling 106,002.00 Annex - D

5 Revision in Structural Drawing (Steel) 2,964,552.00 Annex - E

6 Revision in Structural Drawing (Concrete) 286,887.00 Annex - F

8,021,262.00
 Quantity (FPS)
Sr Description No Length Breadth Height
Addition
1 Sand Backfilling
Grid N/ Line 1 to 2 1.00 20.00 5.00 11.75 1,175.00
Grid N/ Line 2 to 10 1.00 124.75 4.50 19.50 10,946.81
Grid A to N/ Line 1 1.00 234.50 6.00 12.00 16,884.00
Grid A/ Line 1 to 8 1.00 121.75 4.50 14.50 7,944.19
Grid G to N/ Line 10 1.00 142.75 4.00 12.50 7,137.50
A 44,087.50
 ANNEX - C

Quantity (MKS)
Rate Amount

1,248.23 1,800.00 2,246,814.84

 Quantity Quantity
(FPS) (MKS)
Sr Description No Length Breadth Height Rate
Addition
1 Stone Masonry
Line 1/ Grid A 1 4 3 14.5 174
Line 8/ Grid A 1 4 3 10.5 126
Line 8/Grid A 1 14 3 4 168
A 468 13.25028 8000

Total (A)
ANNEX - D

Amount

106,002.27
 Quantity Quantity
(FPS) (MKS)
Sr Description No Length Breadth Height
Addition
A Concrete Varition
1 Columns
Grid B / Line 1 to 8 7 1.75 1.75 12.5 267.9688
Grid C to F/ Line 1 to 8 28 1.75 1.75 12.5 1071.875
Grid G to N /Line 1 to 10 64 1.75 1.75 12.5 2450
2 Retaining Wall
Grid A / Line 1 to 8 1 121.75 1 12.5 1521.875
Columns 7 1.75 0.75 12.5 114.8438
3 Lift Well 1 48 1 14.25 684
6110.563 173.0057

B Steel Variation
1 Columns 54112.03
2 Retaining Wall 8005.44
3 Lift Well 2970.47
65087.94

C Total Addition (A+B)

Omission
D Concrete Varition
1 Columns
Grid B / Line 1 to 8 7 1.75 1.75 10.25 219.7344
Grid C to F/ Line 1 to 8 28 1.75 1.75 10.25 878.9375
Grid G to N /Line 1 to 10 64 1.75 1.75 10.25 2009
2 Retaining Wall
Grid A / Line 1 to 8 1 121.75 1 10.25 1247.938
Columns 7 1.75 0.75 10.25 94.17188
3 Lift Well 1 48 1 12 576
5025.781 142.2928

E Steel Variation
1 Columns 47288.38
2 Retaining Wall 6904.39
3 Lift Well 2807.16
56999.93

F Total Omission (D+E)

Net Efftect (C-F)

 ANNEX - A

Rate Amount

14782 2,557,370.75

106 6,899,321.64

9,456,692.39

14782 2,103,371.98

106 6,041,992.58

8,145,364.56

1,311,327.83
 Quantity Quantity
(FPS) (MKS)
Sr Description No Length Breadth Height
Addition
Shuttering of Slab as per new
drawing
Slab
Grid G to N/ Line 1 to 10 1 142.75 155.75 22233.31
Grid C to F/ Line 1 to 8 1 72.92 120.75 8805.09
Grid A to B/ Line 1 to 8 1 18.75 120.75 2264.063
Beams
Grid G to N/ Line 1 to 10 14 155.75 1.16 2529.38
Grid G to N/ Line 1 to 11 18 130.5 1.16 2724.84
Grid C to F/ Line 1 to 8 8 120.75 1.16 1120.56
Grid C to F/ Line 1 to 8 14 65.92 1.16 1070.541
Grid A to B/ Line 1 to 8 4 120.75 1.16 560.28
Grid A to B/ Line 1 to 8 14 17 1.16 276.08

Deduction Of Stair & Lift well

Grid K to M/ Line 3 to 4 1 15 10 150
Grid K to M/ Line 5 to 6 1 23 21 483

A 40951.15

Omission
Shuttering of Slab as per Old
drawing
Slab
Grid G to N/ Line 1 to 10 1 142.75 155.75 22233.31
Grid C to F/ Line 1 to 8 1 72.92 120.75 8805.09
Grid A to B/ Line 1 to 8 1 18.75 120.75 2264.063
Beams
Grid G to N/ Line 1 to 10 14 155.75 1.16 2529.38
Grid G to N/ Line 1 to 11 18 130.5 1.16 2724.84
Grid C to F/ Line 1 to 8 8 120.75 1.16 1120.56
Grid C to F/ Line 1 to 8 14 65.92 1.16 1070.541
Grid A to B/ Line 1 to 8 4 120.75 1.16 560.28
Grid A to B/ Line 1 to 8 14 17 1.16 276.08

Deduction Of Stair & Lift well

Grid K to M/ Line 3 to 4 1 15 10 150
Grid K to M/ Line 5 to 6 1 23 21 483

B 40951.15

Net Effect (A-B)

 ANNEX - B

Rate Amount

74 3,030,384.79
47 1,924,703.85

1,105,680.94
 Quantity Quantity
(FPS) (MKS)
Sr Description No Length Breadth Height Rate
Addition

Cutting, Bending, Binding

and Placing of Steel G-60
in the Slab of 1st Floor as
per New Drawing
86513.48 106
A

Omission

Cutting, Bending, Binding

and Placing of Steel G-60
in the Slab of 1st Floor as
per New Drawing
58546 106
B

Net Effect (A-B)

ANNEX - E

Amount

9,170,428.88
9,170,428.88

6,205,876.00
6,205,876.00

2,964,552.88
 Quantity Quantity
(FPS) (MKS)
Sr Description No Length Breadth Height
A Addition
Slab
Grid C to F/ Line 1 to 8 1 121.75 71.75 0.58 5066.626 143.4492
Grid G to N/ Line 1 to 10 1 155.75 142.75 0.58 12895.32 365.0997

Beams (FB 2)
Grid C to F / Line 1 to 8 4 121.75 1 1.16 564.92 15.99434
Grid G to N/ Line 1 to 10 7 155.75 1 1.16 1264.69 35.80663

FB 1
Grid C to N/ Line 1 to 8 7 195.33 1 1.16 1586.08 44.90599
Grid G to N / Line 9 to 10 2 130.5 1 1.16 302.76 8.571914

FB 2 (Grid C to D / Line 1 to 8) 1 114.75 1 1.16 133.11 3.768686

HB 2 ( Grid D to E/ Line 1 to 2) 1 19 1 1.16 22.04 0.624009

SB 2 ( Grid D to E/ Line 2 to 3) 1 9.5 0.75 0.58 4.1325 0.117002
HB 2 ( Grid D to E/ Line 5 to 6) 1 19 1 1.16 22.04 0.624009
SB 2 ( Grid D to E/ Line 6 to 7) 1 9.5 0.75 0.58 4.1325 0.117002
HB 2 ( Grid D to E/ Line 7 to 8) 1 19 1 1.16 22.04 0.624009

SB 2 ( Grid E to F/ Line 2to5, 6t 3 9.5 0.75 0.58 12.3975 0.351005

SB 2 ( Grid G to H/ Line 1 to 2 ) 2 9.5 0.75 0.58 8.265 0.234003
SB 2 ( Grid G to H/ Line 8 to 9) 1 12 0.75 0.58 5.22 0.147792
SB 2 ( Grid G to H/ Line 9 to 10) 2 6.5 0.75 0.58 5.655 0.160108

HB 2 ( Grid H to I/ Line 1 to 2) 1 19 1 1.16 22.04 0.624009

HB 2 ( Grid H to I/ Line 2 to 3) 1 19 1 1.16 22.04 0.624009
SB 2 ( Grid H to I/ Line 5 to 6, 7 3 9.5 0.75 0.58 12.3975 0.351005
SB 2 ( Grid H to I/ Line 9 to 10) 1 13 0.75 0.58 5.655 0.160108

HB 2 ( Grid I to J/ Line 2 to 3 ) 1 19 1 1.16 22.04 0.624009

SB 2 ( Grid I to J/ Line 2 to 3) 1 14 0.75 0.58 6.09 0.172424
SB 2 ( Grid I to J/ Line 5to6, 7 to 3 9.5 0.75 0.58 12.3975 0.351005
SB 2 ( Grid I to J/ Line 9 to 10) 1 13 0.75 0.58 5.655 0.160108

HB 2 ( Grid J to K/ Line 1 to 2) 1 19 1 1.16 22.04 0.624009

HB 2 ( Grid J to K/ Line 7 to 8) 1 19 1 1.16 22.04 0.624009
HB 2 ( Grid J to K/ Line 8 to 9) 1 19 1 1.16 22.04 0.624009
SB 2 ( Grid J to K/ Line 9 to 10) 1 13 0.75 0.58 5.655 0.160108
 HB 2 ( Grid K to M/ Line 1 to 2) 1 19 1 1.16 22.04 0.624009
FB 2 ( Grid K to M/ Line 3 to 4) 1 19 1 1.16 22.04 0.624009
SB 2 ( Grid K to M/Line 9 to 10) 1 13 0.75 0.58 5.655 0.160108

SB 2 ( Grid M to N/Line 1 to 3 ) 1 9.5 0.75 0.58 4.1325 0.117002

SB 2 ( Grid M to N/Line 7 to 9 ) 1 12.5 0.75 0.58 5.4375 0.15395
SB 2 ( Grid M to N/Line 9 to 10) 1 13 0.75 0.58 5.655 0.160108

SB 2 ( Grid C to D/ Line 1 to 8 ) 4 8 0.75 0.58 13.92 0.394111

SB 2 ( Grid D to E/ Line 1 to 8 ) 3 8 0.75 0.58 10.44 0.295583

HB 2 (Grid D to E/ Line 1 to 8) 3 23 1 1.16 80.04 2.266138
HB 2 (Grid E to F/ Line 1 to 8) 3 23 1 1.16 80.04 2.266138

HB 2 ( Grid G to H/ Line 1 to 8) 3 23 1 1.16 80.04 2.266138

SB 2 ( Grid H to J/ Line 1 to 10) 1 10 0.75 0.58 4.35 0.12316

SB 2 ( Grid H to I / Line 2 to 3 ) 1 12 0.75 0.58 5.22 0.147792
SB 2 ( Grid I to J/ Line 2 to 3) 1 20 0.75 0.58 8.7 0.246319
HB 2 ( Grid H to J/ Line 5 to 6) 2 23 1 1.16 53.36 1.510759
HB 2 ( Grid H to J/ Line 7 to 8) 2 23 1 1.16 53.36 1.510759

SB 2 (Grid J to M/ Line 1 to 2) 1 20 0.75 0.58 8.7 0.246319

SB 2 (Grid J to M/ Line 1 to 2) 1 11 0.75 0.58 4.785 0.135476
SB 2 ( Grid J to K / Line 7 to 8) 2 5 0.75 0.58 4.35 0.12316
SB 2 ( Grid J to K / Line 8 to 9) 1 20 0.75 0.58 8.7 0.246319

HB 2 ( Grid M to N/ Line 2 to 3) 1 22 1 1.16 25.52 0.722537

HB 2 ( Grid M to N/ Line 4 to 5) 1 22 1 1.16 25.52 0.722537
HB 2 (Grid M to N / Line 8 to 9) 1 22 1 1.16 25.52 0.722537
A 641.4792

B Omission
Slab
Grid 3a to 6/ Line J to C 1 121.75 71.75 0.58 5066.626 143.4492
Grid 6a to 12/ Line J to A 1 155.75 142.75 0.58 12895.32 365.0997

Beams (SB -2 )
Grid 6a to 12/ Line J to A 7 155.75 1 1.16 1264.69 35.80663
Grid 3a to 6/ Line J to C 4 121.75 1 1.16 564.92 15.99434
Grid 10 to 11/ Line G to H 1 19 1 1.16 22.04 0.624009

Beams (SB -1)

Grid 3a to 12/ Line J to C 7 195.33 1 1.16 1586.08 44.90599
Grid 6a to 12 / Line B to A 2 130.5 1 1.16 302.76 8.571914
SB -2
Grid 4 to 5 / Line H to D 3 23 1 1.16 80.04 2.266138
Grid 7 to 10/ Line D to C 3 23 1 1.16 80.04 2.266138
Grid 7 to 10/ Line D to C 3 6 1 1.16 20.88 0.591166
Grid 9 to 10/ Line C to B 1 19 1 1.16 22.04 0.624009

SB -1
Grid 8 to 9/ Line G to E 3 19 1 1.16 66.12 1.872027

B 622.0713

Net Effect (A-B)

 ANNEX - F

Rate Amount
14782 9,482,345.22
14782 9,195,457.45

286,887.78