Anda di halaman 1dari 3

OPTION - 01

No
1.0

Description

Unit

As per
Tender
Drawing.

Quantity
Revised
Drawing
Option 1

Amount

Difference

BOQ ref.

Rate

Addition

Omission

Earthworks
m

1,837.00

2,225.00

388.00

B2/B/3-A

7.00

2,716.00

1,837.00

2,225.00

388.00

B2/B/3-C

8.00

3,104.00

2.1 Water tank Base


Add for w/p admixure

m
m

173.00
173.00

428.00
428.00

255.00
255.00

B2/C/7-B

333.00
55.00

84,915.00
14,025.00

2.2 Water Tank walls


Add for w/p admixure

m
m

148.00
148.00

163.00
163.00

15.00
15.00

B2/C/7-D

381.00
55.00

5,715.00
825.00

2.3 Water Tank Slab


Add for w/p admixure

m
m

103.00
103.00

189.00
189.00

86.00
86.00

B2/C/10-I

328.00
55.00

28,208.00
4,730.00

2.4 100mm tk PCC

353.00

362.00

9.00

B2/C/7-A

32.00

288.00

523.00

516.00

(7.00)

B2/C/8-F

49.00

1.1 Excavation
1.2 Disposal
2.0 Concrete

3.0 Formwork
3.1 Water Tank walls

(343.00)

4.0 Reinforcement
(Note: Since reinforcement details are not available with the revised
drawings, we considered pro-rata vize as shown here under, if any
variance later in qty shall be considered seperately)
4.1 Water tank Base
(168 kg/m3)

Ton

29.19

71.90

42.72

B2/C/8-A

3,492.00

149,174.75

4.2 Water Tank walls


(227 kg/m3)

Ton

33.61

37.00

3.39

B2/C/8-A

3,492.00

11,837.88

4.3 Water Tank Slab


(134 kg/m3)

Ton

13.82

25.33

11.50

B2/C/8-A

3,492.00

40,168.48

55.00

4,840.00

3.00

27.00

5.0 Water Proofing


5.1 Around Water Tank

412.00

500.00

88.00

5.2 1000 Guage Polythene sheet

361.00

370.00

9.00

B2/C/21-E

SUB TOTAL

TOTAL VARIATION AMOUNT

350,574.10

- AED:

(343.00)

350,231.10

OPTION - 02

No
1.0

Description

Unit

As per
Tender
Drawing.

Quantity
Revised
Drawing
Option 2

Amount

Difference

BOQ ref.

Rate

Addition

Omission

Earthworks
m

1,837.00

1,854.00

17.00

B2/B/3-A

7.00

119.00

1,837.00

1,854.00

17.00

B2/B/3-C

8.00

136.00

2.1 Water tank Base


Add for w/p admixure

m
m

173.00
173.00

331.00
331.00

158.00
158.00

B2/C/7-B

333.00
55.00

52,614.00
8,690.00

2.2 Water Tank walls


Add for w/p admixure

m
m

148.00
148.00

120.00
120.00

(28.00)
(28.00)

B2/C/7-D

381.00
55.00

2.3 Water Tank Slab


Add for w/p admixure

m
m

103.00
103.00

189.00
189.00

86.00
86.00

B2/C/10-I

328.00
55.00

28,208.00
4,730.00

2.4 100mm tk PCC

353.00

367.00

14.00

B2/C/7-A

32.00

448.00

523.00

425.00

(98.00)

B2/C/8-F

49.00

1.1 Excavation
1.2 Disposal
2.0 Concrete

(10,668.00)
(1,540.00)

3.0 Formwork
3.1 Water Tank walls

(4,802.00)

4.0 Reinforcement
(Note: Since reinforcement details are not available with the revised
drawings, we considered pro-rata vize as shown here under, if any
variance later in qty shall be considered seperately)
4.1 Water tank Base
(168 kg/m3)

Ton

29.19

55.61

26.42

B2/C/8-A

3,492.00

92,269.12

4.2 Water Tank walls


(227 kg/m3)

Ton

33.61

27.24

(6.37)

B2/C/8-A

3,492.00

4.3 Water Tank Slab


(134 kg/m3)

Ton

13.82

25.33

11.50

B2/C/8-A

3,492.00

40,168.48

55.00

220.00

3.00

42.00

(22,247.53)

5.0 Water Proofing


5.1 Around Water Tank

412.00

416.00

4.00

5.2 1000 Guage Polythene sheet

361.00

375.00

14.00

B2/C/21-E

SUB TOTAL

TOTAL VARIATION AMOUNT

227,644.59

- AED:

(39,257.53)

188,387.06

OPTION - 03

No
1.0

Description

Unit

As per
Tender
Drawing.

Quantity
Revised
Drawing
Option 3

Amount

Difference

BOQ ref.

Rate

Addition

Omission

Earthworks
m

1,837.00

1,730.00

(107.00)

B2/B/3-A

7.00

(749.00)

1,837.00

1,730.00

(107.00)

B2/B/3-C

8.00

(856.00)

2.1 Water tank Base


Add for w/p admixure

m
m

173.00
173.00

303.00
303.00

130.00
130.00

B2/C/7-B

333.00
55.00

2.2 Water Tank walls


Add for w/p admixure

m
m

148.00
148.00

113.00
113.00

(35.00)
(35.00)

B2/C/7-D

381.00
55.00

2.3 Water Tank Slab


Add for w/p admixure

m
m

103.00
103.00

172.00
172.00

69.00
69.00

B2/C/10-I

328.00
55.00

22,632.00
3,795.00

2.4 100mm tk PCC

353.00

362.00

9.00

B2/C/7-A

32.00

288.00

523.00

401.00

B2/C/8-F

49.00

1.1 Excavation
1.2 Disposal
2.0 Concrete

43,290.00
7,150.00
(13,335.00)
(1,925.00)

3.0 Formwork
3.1 Water Tank walls

(122.00)

(5,978.00)

4.0 Reinforcement
(Note: Since reinforcement details are not available with the revised
drawings, we considered pro-rata vize as shown here under, if any
variance later in qty shall be considered seperately)
4.1 Water tank Base
(168 kg/m3)

Ton

29.19

50.90

21.72

B2/C/8-A

3,492.00

4.2 Water Tank walls


(227 kg/m3)

Ton

33.61

25.65

(7.96)

B2/C/8-A

3,492.00

4.3 Water Tank Slab


(134 kg/m3)

Ton

13.82

23.05

9.23

B2/C/8-A

3,492.00

75,842.75

(27,796.32)

32,213.70

5.0 Water Proofing


5.1 Around Water Tank

412.00

388.00

(24.00)

5.2 1000 Guage Polythene sheet

361.00

371.00

10.00

55.00
B2/C/21-E

3.00

SUB TOTAL

TOTAL VARIATION AMOUNT

(1,320.00)
30.00
185,241.45

- AED:

(51,959.32)

133,282.13