NEW UNIT PRICE CALCULATION

Variation Nr : C1
Project : Renovation of ward No-11
Contractor : HK Constrution
Subject :
Date : 2021/2/10

Item Description Unit Qty Rate Amount Ref,No

NOTE:
Supply and making Nurses Room
cubboards

Rate

1 TU25251x1 BOX 6.1M PC/WHI Nr 22 2679 58938

2 0301SINGLE CH 3.65M P/C Nr 16 432 6912
3 1007 3/4 3MM ANGLE 3.6M M/F Nr 4 1152 4608
4 AN(AN1212)00006 1/2 3.65M P/C WHI Nr 10 455 4550
5 CLADDING SHHET 5MM D/S Z BOAD Nr 9 3500 31500
6 022 RUBBER BEADING 3303A BLACK ft 120 44.6 5352
7 02 DOOR HANDLE ALU 4 HOLE Nr 20 130 2600
8 02 ALUMINIUM HINGES 3X2 P/C Nr 40 80 3200
9 022 POP RIVETS NA 1/8X1/2 Nr 1 1250 1250
10 DRAWER LOCK CAM 32MM Nr 20 190 3800
11 PA7604(0064) PARTITI 6.1M P/C Nr 2 1446 2892
12 CUP HOOKS 2" Nr 10 30 300

Labour

Labour hours skilled for cutting and

11 making DAY 3.5 2000 7000
12 Labour hours Unskilled for help to the DAY 3.5 1300 4550
skilled labour

Add

13 Tools 3% 1719
14 Wastage 3% 1719
15 Transport 5% 2865
Total 1
16 OH and profit 20% 12722
Total 2 156477
 NEW UNIT PRICE CALCULATION
Variation Nr : C2
Project : Renovation of ward No-11
Contractor : HK Constrution
Subject :
Date : 2021/2/10

Item Description Unit Qty Rate Amount Ref,No

NOTE:
Supply and making minor Staff
cubboards

Rate

1 TU25251x1 BOX 6.1M PC/WHI Nr 11 2679 29469

2 0301SINGLE CH 3.65M P/C Nr 9 432 3888
3 1007 3/4 3MM ANGLE 3.6M M/F Nr 3 1152 3456
4 AN(AN1212)00006 1/2 3.65M P/C WHI Nr 7 455 3185
5 02 CLADDING SHHET 5MM D/S Z BOAD Nr 5 3500 17500
7 02 DOOR HANDLE ALU 4 HOLE Nr 10 130 1300
8 02 ALUMINIUM HINGES 3X2 P/C Nr 20 80 1600
9 022 POP RIVETS NA 1/8X1/2 Nr 2 1250 2500
10 022 RUBBER BEADING 3303A BLACK Ft 100 44.6 4460
11 DRAWER LOCK CAM 32MM Nr 10 190 1900
12 PA7604(0064) PARTITI 6.1M P/C Nr 1 1446 1446
13 CUP HOOKS 2' Nr 10 30 300

Labour

Labour hours skilled for cutting and

11 making DAY 3.5 2000 7000
12 Labour hours Unskilled for help to the DAY 3.5 1300 4550
skilled labour

Add

13 Tools 3% 2130
14 Wastage 3% 2130
15 Transport 5% 3550
Total 1
16 OH and profit 20% 18072.8
Total 2 108436.8
 NEW UNIT PRICE CALCULATION
Variation Nr : C3
Project : Renovation of ward No-11
Contractor : HK Constrution
Subject :
Date : 2021/2/10

Item Description Unit Qty Rate Amount Ref,No

NOTE:
Supply and making stastionary
cupboards

Rate

1 TU25251x1 BOX 6.1M PC/WHI Nr 12 2679 32148

2 0301SINGLE CH 3.65M P/C Nr 17 432 7344
3 1007 3/4 3MM ANGLE 3.6M M/F Nr 4 1152 4608
4 AN(AN1212)00006 1/2 3.65M P/C WHI Nr 12 455 5460
5 02 CLADDING SHHET 5MM D/S Z BOAD Nr 4 3500 14000
6 DRAWER LOCK CAM 32 MM Nr 18 190 3420
7 02 DOOR HANDLE ALU 4 HOLE Nr 18 130 2340
8 02 ALUMINIUM HINGES 3X2 P/C Nr 36 80 2880
9 022 POP RIVETS NA 1/8X1/2 Nr 2 1250 2500
10 PA7604(0064)PARTITI 6.1M P/C Nr 3 1446 4338
11 022 RUBBER BEADING 3303A BLACK Ft 250 44.6 11150

Labour

Labour hours skilled for cutting and

11 making DAY 3.5 2000 7000
12 Labour hours Unskilled for help to the DAY 3.5 1300 4550
skilled labour

Add

13 Tools 3% 1719
14 Wastage 3% 1719
15 Transport 5% 2865
Total 1
16 OH and profit 20% 21608.2
Total 2 129649.2
 NEW UNIT PRICE CALCULATION
Variation Nr : C4
Project : Renovation of ward No-11
Contractor : HK Constrution
Subject :
Date : 2021/2/10

Item Description Unit Qty Rate Amount Ref,No

NOTE:
Supply and making Admission area
stationary Racks

Rate

1 TU25251x1 BOX 6.1M PC/WHI Nr 3 2679 8037

2 0301SINGLE CH 3.65M P/C Nr 8 432 3456
3 1007 3/4 3MM ANGLE 3.6M M/F Nr 2 1152 2304
4 AN(AN1212)00006 1/2 3.65M P/C WHI Nr 4 455 1820
6 022 RUBBER BEADING 3303A BLACK ft 60 44.6 2676
9 022 POP RIVETS NA 1/8X1/2 Nr 1.3 1250 1625

Labour

Labour hours skilled for cutting and

11 making DAY 3.5 2000 7000
12 Labour hours Unskilled for help to the DAY 3.5 1300 4550
skilled labour

Add

13 Tools 3% 1719
14 Wastage 3% 1719
15 Transport 5% 2865
Total 1
16 OH and profit 20% 7554.2
Total 2 45325.2
 NEW UNIT PRICE CALCULATION
Variation Nr : C5
Project : Renovation of ward No-11
Contractor : HK Constrution
Subject :
Date : 2021/2/10

Item Description Unit Qty Rate Amount Ref,No

NOTE:
Supply and making sisters Room
cubboards

Rate

1 TU25251x1 BOX 6.1M PC/WHI Nr 4 2679 10716

2 0301SINGLE CH 3.65M P/C Nr 9 432 3888
3 1007 3/4 3MM ANGLE 3.6M M/F Nr 2 1152 2304
4 AN(AN1212)00006 1/2 3.65M P/C WHI Nr 5 455 2275
5 CLADDING SHHET 5MM D/S Z BOAD Nr 4 3500 14000
6 022 RUBBER BEADING 3303A BLACK ft 60 44.6 2676
7 022 POP RIVETS NA 1/8X1/2 Nr 1.8 1250 2250
8 PA7604(0064) PARTITI 6.1M P/C Nr 2 1446 2892
9 1008 1X1 3MM ANGLE 3.65M M/F Nr 1 1570 1570
10 02 ST.SCREW 3X8 C.S.K./PH Nr 30 6.5 195
11 02 WALL PLUG 6 Nr 30 0.9 27
12 022 POP RIVETS NA 5/32X1/2 Nr 0.05 1713 85.65

Labour

Labour hours skilled for cutting and

11 making DAY 3.5 2000 7000
12 Labour hours Unskilled for help to the DAY 3.5 1300 4550
skilled labour

Add

13 Tools 3% 1719
14 Wastage 3% 1719
15 Transport 5% 2865
Total 1
16 OH and profit 20% 12146.33
Total 2 72877.98
 NEW UNIT PRICE CALCULATION
Variation Nr : C6
Project : Renovation of ward No-11
Contractor : HK Constrution
Subject :
Date : 2021/2/10

Item Description Unit Qty Rate Amount Ref,No

NOTE:
Supply and making Doctors Room
cupboards

Rate

1 TU25251x1 BOX 6.1M PC/WHI Nr 9 2679 24111

2 0301SINGLE CH 3.65M P/C Nr 12 432 5184
3 1007 3/4 3MM ANGLE 3.6M M/F Nr 3 1152 3456
4 AN(AN1212)00006 1/2 3.65M P/C WHI Nr 8 455 3640
5 02 CLADDING SHHET 5MM D/S Z BOAD Nr 4 3500 14000
6 DRAWER CAM LOCK 32MM Nr 16 190 3040
7 02 DOOR HANDLE ALU 4 HOLE Nr 16 130 2080
8 02 ALUMINIUM HINGES 3X2 P/C Nr 32 80 2560
9 022 POP RIVETS NA 1/8X1/2 Nr 2.4 1250 3000
10 022 RUBBER BEADING 3303A BLACK Ft 90 44.6 4014
11 PA7604(0064) PARTITI 6.1M P/C Nr 1 1446 1446
12 02 ST.SCREW 2X8 C.S.K./PH Nr 20 6.5 130
13 02 WALL PLUG 6 Nr 20 0.9 18

Labour

Labour hours skilled for cutting and

11 making DAY 3.5 2000 7000
12 Labour hours Unskilled for help to the DAY 3.5 1300 4550
skilled labour

Add

13 Tools 3% 1719
14 Wastage 3% 1719
15 Transport 5% 2865
Total 1
16 OH and profit 20% 16906.4
Total 2 101438.4
 NEW UNIT PRICE CALCULATION
Variation Nr : C7
Project : Renovation of ward No-11
Contractor : HK Constrution
Subject :
Date : 2021/2/10

Item Description Unit Qty Rate Amount Ref,No

NOTE:
Supply and making Cupboards in
student Nurses Area

Rate

1 TU25251x1 BOX 6.1M PC/WHI Nr 12 2679 32148

2 0301SINGLE CH 3.65M P/C Nr 15 432 6480
3 1007 3/4 3MM ANGLE 3.6M M/F Nr 3 1152 3456
4 AN(AN1212)00006 1/2 3.65M P/C WHI Nr 10 455 4550
5 02 CLADDING SHHET 3MM D/S Z BOAD Nr 5 3500 17500
6 DRAWER LOCK CAM 32MM Nr 6 190 1140
7 02 DOOR HANDLE(NA/BR/PC)(L) Nr 6 290 1740
8 02 ALUMINIUM HINGES 3X2 P/C Nr 18 80 1440
9 022 POP RIVETS NA 1/8X1/2 Nr 3 1250 3750
10 022 RUBBER BEADING 3303A BLACK Ft 120 44.6 5352
11 PA7604(0064) PARTITI 6.1M P/C Nr 1 1446 1446

Labour

Labour hours skilled for cutting and

11 making DAY 3.5 2000 7000
12 Labour hours Unskilled for help to the DAY 3.5 1300 4550
skilled labour

Add

13 Tools 3% 1719
14 Wastage 3% 1719
15 Transport 5% 2865
Total 1
16 OH and profit 20% 19371
Total 2 116226