CLIENT : MS. FATMA MOH.

YASEEN
PROJECT : RESIDENTIAL VILLA (G+1)
CONSULTANT : NAGA ENG. CONSULTANT
PLOT NO : 6723941
LOCATION : AL BARSHA SOUTH 2ND, DUBAI
SUBJECT : VARIATION ORDERS, PS & PC SUMMARY PROJECT : 200

No. Date Work Client Contractor Differences Total Remarks

60,459.00

Approved
Shoring Variation - 60,459.00 60,459.00
Item - 001
- - -

25,000.00

Approved
Variation No. 02 for Aluminum Work - Reply - 25,000.00 25,000.00
Item - 002
- - -

PC Rate Variation for Supply of Sanitary Ware

- 73,950.00 73,950.00

73,950.00

Approved
Fittings - Reply
Item - 003
- - -

Variation for Lift (Wide Jams in Riga grey RAL

Approved
3,500.00 3,500.00

3,500.00
7032 Finish aoll Floors ) - Reply
Item - 004
-

HVAC Variation - Reply 33,000.00 33,000.00

33,000.00

Approved
Item - 005
-

Variation for Supply and installation of Crema

92,967.33 92,967.33

92,967.33

Approved
UNO marble
Item - 006
-

Variation for Supply and installation of

80,172.98 80,172.98

80,172.98

Approved
Travertine(internal and external)
Item - 007
- 410,740.00

Variation for UNESIA(Joinery works) 410,740.00 410,740.00

Approved
Item - 008
-

Variation for supply and installation of Garage

5,500.00 5,500.00
Approved
5,500.00

Door
Item - 009
-

Variation for supply and installation of Shower

5,690.00 5,690.00
Approved
5,690.00

channel
Item - 010
-

Variation for tile PC rate difference 25,182.60 25,182.60

25,182.60

Approved

Item - 011
-

Variation for Low Current Works 50,000.00 50,000.00

50,000.00

Approved

Item - 012
-
 Variation for Supply and installation of

265,686.09
265,686.09 265,686.09

Approved
Aluminium works
Item - 013
-

Variation for Wooden finish towards service

9,816.40 9,816.40

Approved
9,816.40
block doors
Item - 014
-

Additional amount for Aluminium work

53,455.00 53,455.00

53,455.00

Approval
Pending
changing to SLIME LINE
Item - 015
-

Variation for supply and installation of

10,017.71 10,017.71

10,017.71

Approval
Pending
staircase handrail
Item - 016
-

Variaiton for temporary reinstatement works

12,942.53 12,942.53

12,942.53

Approval
Pending
towards future swimming pool extension
Item - 017
-

Variation due to demolition of existing

14,700.00 14,700.00

14,700.00

Approval
Pending
structure (Lawn area)
Item - 018
-

Negetive & Poistive Variation ( road base,

42,031.88 42,031.88

42,031.88

Approval
Pending
membrane waterproof & shooring works)
Item - 019
-

Variation for Marble supply Rate 30,454.00 30,454.00

30,454.00

Approval
Pending
Item - 020
-

Variation of Additional Cost for Joinery Works

81,048.00 81,048.00 81,048.00

Approval
Pending
as per Consultant comments
Item - 021
-

TOTAL NEGETIVE VARIATIONS AMOUNT 0.00

TOTAL POSITIVE VARIATIONS AMOUNT 1,386,313.52

TOTAL AMOUNT RECEIVED AS VARIATIONS FROM OWNER 222,010.81

TOTAL AMOUNT TO BE RECEIVED FROM OWNER 1,164,302.71

EGY BUILD CONSTRUCTION LLC

CLIENT : MS. FATMA MOH. YASEEN
PROJECT : RESIDENTIAL VILLA (G+1)
CONSULTANT : NAGA ENG. CONSULTANT
PLOT NO : 6723941
LOCATION : AL BARSHA SOUTH 2ND, DUBAI
SUBJECT : VARIATION ORDERS, PS & PC SUMMARY

Requested Approved
No. Date Work Unit Total Remark
Amount Amount

ADDITIONAL WORK

1 Shooring Variation Sum 60,459.00 60,459.00 60,459.00 Approved

21-10-2020

2 Variation No. 02 for Aluminum Work - Reply Sum 45,000.00 25,000.00 25,000.00 Approved
12-07-2021

PC Rate Variation for Supply of Sanitary

3 Sum 73,950.00 73,950.00 Approved
Ware Fittings - Reply
20-04-2022

19-10-2021
Variation for Lift (Wide Jams in Riga grey
4 Sum 3,500.00 3,500.00 Approved
RAL 7032 Finish aoll Floors ) - Reply
27-10-2021

15-03-2022
5 HVAC Variation - Reply Sum 46,900.15 33,000.00 33,000.00 Approved
25-04-2022

Variation for Supply and installation of

6 Sum 92,967.33 92,967.33 Approved
Crema UNO marble
18-07-2022

Variation for Supply and installation of

7 Sum 80,172.98 80,172.98 Approved
Travertine(internal and external)
18-07-2022

8 Variation for UNESIA(Joinery works) Sum 410,740.00 410,740.00 Approved

Variation for supply and installation of

9 Sum 5,500.00 5,500.00 Approved
Garage Door

Variation for supply and installation of

10 Sum 5,690.00 5,690.00 Approved
Shower channel

11 Variation for tile PC rate difference Sum 25,182.60 25,182.60 Approved

12 Variation for Low Current Works Sum 54,650.00 50,000.00 50,000.00 Approved

Additional amount for Aluminium work

13 Sum 53,455.00 - - Pending
changing to SLIME LINE
06-09-2021

Variation for Supply and installation of

14 Sum 265,686.09 Approved
Aluminium works

Variation for supply and installation of

15 Sum 10,017.71 Pending
staircase handrail

Variaiton for temporary reinstatement

16 works towards future swimming pool Sum 12,942.53 Pending
extension

Variation due to demolition of existing

17 Sum 14,700.00 Pending
structure (Lawn area)

Negetive & Poistive Variation ( road base,

18 Sum 42,031.88 Pending
membrane waterproof & shooring works)

Varition for marble supply rate (CREMA

19 Sum 30,454.00 Pending
UNO)

Variation for Wooden finish towards service

20 Sum 9,816.40 Approved
block doors

Variation of Additional Cost for Joinery

21 Sum 81,048.00 Pending
Works as per Consultant comments
 BILL - 07

PROJECT : PROPOSED VILLA (G+1+SERVICE BLOCK + B WALL)

PLOT NO : 672 - 3941

LOCATION : AL BARSHA SOUTH SECOND

CLIENT : Ms. FATMA MOH. YASEEN

BREAKDOWN
NO ITEM UNIT
Qty Unit price Total price
No.1
1 PRELIMINARIES 3.36%
.1.1 Mobilisation & temporary fencing LS 1 43,701 43,701
Running & Maintenance cost of the site allow for temporary
.1.2 LS 1 92,800 92,800
connection of water
.1.3 Test, Sample testing LS 1 6,300 6,300
Demolishing of temporary office including site cleaning and
.1.4 LS 1 2,500 2,500
H.Over..
145,301
No.2
2 Excavation & Back Filling 0.81%
.2.1 Clean and Excavation for villa. m3 601 18 10,818
.2.2 Filing under floor slab for Villa. m3 964 14 13,496
.2.3 Road Base Material m3 N/A
.2.4 Shoring Work VILLA LS N/A
.2.5 Dewatering Work LS N/A
.2.6 Anti termite under Flooring for Villa. m2 603 6 3,618
.2.7 Excavation for Kitchen Block. m3 95 14 1,330
KB

.2.8 Filing under floor slab for kitchen. m3 102 12 1,224

.2.9 Anti termite under Flooring for kitchen. m2 62 6 372
boundry

.2.10 Excavation for Boundry. m3 195 12 2,340

.2.11 Filing under floor slab for Boundry. m3 195 10 1,950
35,148
No.3
3 SUB STRACTURE 13.84%
.3.1 P.C .C 100mm under foundation. m3 30 540 16,200
.3.2 Screed Finish Below Grade Slab m3 38 580 22,040
.3.3 Foundation. m3 44 1,290 56,760
.3.4 Swimming Pool Concrete m3 70 1,350 94,500
.3.5 Water Tank & Pump Room Concrete m3 60 1,390 83,400
.3.6 Water Future & Entrance Step Concret m3 39 1,360 53,040
VILLA

.3.7 Water Stopper rm 85 148 12,580

.3.8 Tie & ground beam. m3 29 1,370 39,730
.3.9 Core Wall & Columns neck. m3 22 1,365 30,030
.3.10 100mm ground slab A-142. m3 52 640 33,280
.3.11 GRP Laining m2 155 96 14,880
.3.12 Membraine Waterproof m2 520 96 49,920
.3.13 water profing for sub structure. m2 597 15 8,955
.3.14 P.C .C 100mm under foundation. m3 10 540 5,400
.3.15 Foundation. m3 19 1,320 25,080
.3.16 Tie & ground beam. m3 12 1,310 15,720
KB

.3.17 Columns neck. m3 4 1,310 5,240

.3.18 100mm ground slab A-142. m3 7 550 3,850
.3.19 water profing for sub structure. m2 310 15 4,650

OWNER CONSULTANT
 BREAKDOWN
NO ITEM UNIT
Qty Unit price Total price
.3.20 P.C .C 100mm under founation m3 3 500 1,500

BOUNDRY
.3.21 Foundation m3 7 1,280 8,960
.3.22 Tie & ground beam. m3 6 1,280 7,680
.3.23 Columns neck. m3 2 1,280 2,560
.3.24 water profing for sub structure. m2 224 15 3,360
599,315
No.4
4 Super Structure 10.78%
.4.1 Columns G F . m3 24 1,380 33,120
.4.2 Columns F F. m3 23 1,380 31,740
.4.3 Steel Internal staircase LS 1 35,000 35,000
.4.4 Slab G F. m3 70 1,320 92,400

VILLA
.4.5 G.F Drop Beam m3 12 1,390 16,680
.4.6 Slab F F. m3 88 1,320 116,160
.4.7 F.F Drop Beam m3 12 1,390 16,680
.4.8 Parapet. m3 32 1,290 41,280
.4.9 Lintels. m3 12 1,245 14,940
.4.10 Columns G F . m3 6 1,340 8,040
.4.11 Slab G F. KB m3 18 1,290 23,220
.4.12 G.F Drop Beam m3 6 1,390 8,340
.4.13 Parapet. m3 10 1,280 12,800
.4.14 Lintels. no 8 145 1,160
BOUND

.4.15 Columns B W . m3 7 1,250 8,750

.4.16 Beams B W. m3 5 1,250 6,250
466,560
No.5
5 Block Work 5.97%
.5.1 Solid block 200 mm thick. m2 280 122 34,160
.5.2 Hollow Concrete Masonry Unit
.5.3 C1 - 100mm thk HCMU m2 210 102 21,420
.5.4 C3 - 200mm thk HCMU m2 290 114 33,060
.5.5 C5 - 300mm thk HCMU m2 95 122 11,590
.5.6 Solid Concrete Masonry Unit
.5.7 D1 - 100mm thk SCMU m2 5 120 600
VILLA

.5.8 D3 - 200mm thk SCMU m2 65 128 8,320

.5.9 D5 - 300mm thk SCMU m2 80 142 11,360
.5.10 Insulated Blockwall
.5.11 B1 - 200mm thk Insulated Block Wall m2 105 142 14,910
.5.12 B3 - 300mm thk Insulated Block Wall m2 325 152 49,400
.5.13 50mm insulated . m2 N/A
.5.14 Damp Proof coarse. m 160 7 1,120
.5.15 Solid block 200 mm thick. m2 60 122 7,320
.5.16 100 mm Hollow Block G F. m2 15 102 1,530
.5.17 200 mm Hollow Block G F. m2 25 110 2,750
KB

.5.18 250 mm Thermow Block G F. m2 180 142 25,560

.5.19 50mm insulated . m2 N/A
.5.20 Damp Proof coarse. m 70 7 490
BOUND

.5.21 Solid block 200 mm thick. m2 67 102 6,834

.5.22 200 mm Hollow Block . m2 297 95 28,215
258,639

OWNER CONSULTANT
 BREAKDOWN
NO ITEM UNIT
Qty Unit price Total price
No.6
6 Plaster Work 2.94%
.6.1 15 mm thick for internal Wall surfaces. m2 1355 39 52,845
.6.2 Ceiling Spray Plaster & Paint m2 520 26 13,520

VILLA
.6.3 20 mm thick for External surfaces. m2 88 42 3,696
.6.4 Prepairing for stone work m2 762 29 22,098
.6.5 Sub Frame or arch plaster LS 1 2,100 2,100
.6.6 15 mm thick for internal Wall surfaces. m2 190 34 6,460
.6.7 Ceiling Spray Plaster & Paint m2 52 26 1,352

KB
.6.8 20 mm thick for External surfaces. m2 290 38 11,020
.6.9 Sub Frame or arch plaster LS 1 600 600
.6.10 20 mm thick for External surfaces. bound m2 538 25 13,450
127,141
No.7
7 Paint Work & F.ceilings 6.49%
.7.1 Internal Wall Paint Fenomastic. m2 980 12 11,760
.7.2 Epoxy paint system. m2 88 24 2,112

VILLA
.7.3 External Stone Cladding m2 762 260 198,120
.7.4 Gypsum Ceiling m2 300 150 45,000
.7.5 False Celling 60*60 - 50 dhs/m2 m2 90 55 4,950
.7.6 Internal Wall Paint Fenomastic. m2 190 12 2,280
KB

.7.7 Epoxy paint system. m2 290 24 6,960

.7.8 False Celling 60*60 - 50 dhs/m2 m2 6 55 330
.7.9 Epoxy paint system. bound m2 538 18 9,684
281,196
No.8
8 Roofing & Water Proofing 2.00%
.8.1 compo roof system m2 390 155 60,450
VILLA

.8.2 prepairing & testing for water proofing m2 390 26 10,140

.8.3 Bathrooms water profing. m2 50 86 4,300
.8.4 compo roof system m2 65 155 10,075
KB

.8.5 prepairing & testing for water proofing m2 65 26 1,690

86,655
No.9
9 Aluminium Work & Metal work 11.73%
.9.1 Aluminium & glass window Work m2 230 1,100 253,000
.9.2 Curtain Wall Window m2 105 1,000 105,000
.9.3 Aluminium Door m2 33 900 29,700
.9.4 Aluminium Louver Door m2 100 600 60,000
villa

.9.5 Sky Light LS 1 5,000 5,000

.9.6 Mirrors LS 1 11,500 11,500
.9.7 Shower Glass Partition LS 1 5,800 5,800
.9.8 Staircase Handrails - 1,200 Dhs/rm mr 21 1,200 25,200
.9.9 Cat Ladder LS 1 5,900 5,900
.9.10 Aluminium & glass window Work KB m2 6 1,100 6,600
507,700

OWNER CONSULTANT
 BREAKDOWN
NO ITEM UNIT
Qty Unit price Total price
No.10
10 Marble,Ceramic & Granite work 6.98%
.10.1 Marble Floor Finish - 300 Dhs/m2 m2 342 400 136,800
.10.2 Marble Skirting - 45 Dhs/rm rm 126 55 6,930
.10.3 Wall Marble - 300 Dhs/m2 m2 125 400 50,000
.10.4 Ceramic Floor Tiles - 25 Dhs/m2 m2 47 70 3,290
.10.5 Porcelain Floor Tiles - 80 Dhs/m2 m2 162 130 21,060

VILLA
.10.6 Ceramic Skirting - 10 Dhs/rm rm 33 20 660
.10.7 Porcelain Skirting - 35 Dhs/rm rm 110 45 4,950
.10.8 Wall Ceramic Tiles - 20 Dhs/m2 m2 90 70 6,300
.10.9 Wall Porcelain Tiles - 120 Dhs/m2 m2 114 180 20,520
.10.10 Internal Staircase Marble rm 49 500 24,500
.10.11 Marble Threshold m 99 180 17,820
.10.12 Ceramic Floor Tiles - 25 Dhs/m2 m2 31 75 2,325
.10.13 Ceramic Skirting - 10 Dhs/rm rm 28 20 560

KB
.10.14 Wall Ceramic Tiles - 20 Dhs/m2 m2 75 70 5,250
.10.15 Marble Threshold m 6 180 1,080
302,045
No.11
11 External work 0.37%
.11.1 Interlock tiles (40) Dhs/m2 m2 200 70 14,000
villa

.11.2 Heel Kerb (10 dhs\m) mr 80 25 2,000

16,000
No.12
12 Carpentry , joinery work 3.79%
.12.1 Main doors(9,000)AED PS 1 9,000 9,000
.12.2 Bedroom door (2,500)AED PS 8 2,500 20,000
VILLA

.12.3 Bath Room Doors(2,500)AED PS 8 2,500 20,000

.12.4 Kitchen cabinet(60,000)AED PS 1 60,000 60,000
.12.5 Dressing Cabinet(30,000)AED PS 1 30,000 30,000
.12.6 Bedroom door (2,000)AED PS 4 2,000 8,000
KB

.12.7 Bath Room Doors(2,000)AED PS 1 2,000 2,000

.12.8 Over Head & Profit - 10% LS 1 14,900 14,900
163,900
No.13
13 PROVISIONAL SUM 17.07%
.13.1 Sanitry fitting - 50,000 AED PS 1 50,000 50,000
.13.2 lighting Fixtures - 80,000 AED PS 1 80,000 80,000
.13.3 External gates - 25,000 AED PS 1 25,000 25,000
.13.4 Marble Counter - 15,000 AED PS 1 15,000 15,000
.13.5 Vanity Counter - 17,000 AED PS 1 17,000 17,000
.13.6 Lift Work - 120,000 AED PS 1 120,000 120,000
.13.7 Water Future & BBQ - 100,000 AED PS 1 100,000 100,000
.13.8 Swimming Pool - 100,000 AED PS 1 100,000 100,000
.13.9 Home Automation System - 30,000 AED PS 1 30,000 30,000
.13.10 CCTV - 15,000 AED PS 1 15,000 15,000
.13.11 Land Scape - 80,000 AED PS 1 80,000 80,000
.13.12 Intercom - 20,000 AED PS 1 20,000 20,000
.13.13 Sattelite Dish - 20,000 AED PS 1 20,000 20,000
.13.14 Over Head & Profit - 10% LS 1 67,200 67,200
739,200

OWNER CONSULTANT
 BREAKDOWN
NO ITEM UNIT
Qty Unit price Total price
No.14
14 Plumbing Work 4.31%
.14.1 WATER SUPPLY PIPES. LS 1 43,400 43,400
.14.2 Internal DRAINAGE PIPES. LS 1 32,200 32,200
.14.3 WATER HEATERS & Accessories LS 1 16,600 16,600
.14.4 A/C civil & Plumbing service LS 1 17,600 17,600
.14.5 External DRAINAGE & MANHOLES. LS 1 19,800 19,800
.14.6 Under Ground Water Tank LS 1 24,600 24,600
.14.7 GRP WATER TANKs & PUMPS LS 1 32,300 32,300
186,500
No.15
15 Electercal Work 3.80%
.15.1 wall boxing & DBs enclosure LS 1 39,700 39,700
.15.2 Electrical Conductiing LS 1 22,100 22,100
.15.3 Light Wiring LS 1 27,900 27,900
.15.4 Power Wiring LS 1 16,800 16,800
.15.5 Tel& TV Conductiing LS 1 14,800 14,800
.15.6 Cable DBs Fabrication LS 1 35,100 35,100
.15.7 Earthing System LS 1 4,100 4,100
.15.8 Switches,sockets MK white LS 1 4,200 4,200
164,700
No.16
16 Air Condition & Mechanical Ventilation 5.77%
.16.1 Air Condition & Mechanical Ventilation LS 1 250,000 250,000
250,000

OWNER CONSULTANT