Rehabilitation of GGPS Yaqbi uper kurram District

UNDP - Bill of Quantities (BoQ) Summary Sheet

Project
Project Short Title Description Project Sector

Rehabilitation of GGPS Yaqbi

FATA RC Program Education Sector
uper kurram District

BoQ Summary Title

Main building of GPS school 493,783

Electrification 78,489

Boundary wall 323,789

Flag Post 21,409

Sign Board and Dustbin 24,501

land devlopment 96,808

Washing pad 44,905

Latrine Block 313,175

Water supply 190,976

Grand Total 1,587,835

 Rehabilitation of GGPS Yaqbi uper kurram District
BOQ: Main Building Work (Rehab work)
Length Width Depth
S# Description Ref: MRS-19 No Quantity Unit Unit Rate Total Cost Remarks
(ft) (ft) (ft)
Make & fix deodar planking in eave boards
1 etc planed on 12-30-c
both sides complete : 1/2" thick

1 x 100 =100 100 sft 372.4488 37244.88

Supply & fix corrugated GI sheet with GI

2 bolts, nuts, limpet etc. complete : 24 BWG 09-14-c

Damaged sheets is in the whole building or

where required will be fixed.. Or as per 20 10 200 sft 169.95 33990
engineer incharge instruction

Ceiling paint work rooms First ref coad ceilling

13-02-c-01+13-02-c-
3 02 25 16 2 800 sft paint and secend ref coad
window doors
Verandah
25 9 1 225 sft

class room doors

4 7 4 112 sft

Total 1137.0 sft 20.27 23047.0

Dismantling : Plain Cement Concrete

4 04-19-c sft
1:2:4
verandah 25.00 9.00 0.25 1 225 cft
Total 225.0 cft 82.83 18636.8
PCC (1:2:4) including
5 placing,compaction,finishing and curing 06-05-f
(as in flooring).
25.00 9.00 0.25 1 225 cft 236.68 53253.0
Plain Cement Concrete including placing,
7 compacting, finishing & curing (Ratio 06-05-h
1:3:6)
 Around building
Providing PCCsteel
and Fixing plinth protection
windows 18 156.00 2.00 0.33 1.00 103.0 cft 199.88 20579.8
gauge with
8 openable glazed panels Without wire 25-39-a-03
gauze : Glass pane
3mm thick
4 4 8 128 sft 714.13 91408.6
windows for class rooms

MS flat 1/2''x1/8'' grill in window of

9 approved design including,painting 3 12-61
coat,complete.

class room windows 4 4 8 128 Sft 277.50 35520.0

10 12-62 4 4 8 128 Sft 270.64 34641.9

Provied & Fix GI wire gause 22SWG,mesh
per sq in fixed to steel window complete.
Supplying and Fixing 18SWG Steel
Almirah, 12" max depth including box
11 shelves, back, lock, spray paint complete 25-44 4 4 2 32 Sft 937.46 29998.7

Cracks Repairing at Back Side of Main

Building:i/c providing of V.Shape Grove
12 with dismantling of stone Masonary Nsi 1 1 Nos 20000 20,000
Layer,P/F of 15 Nos of 1.5 ft Long Steel 3
nos Bars ,& Filling with Rich Concrete
(1:1.5:2)
13 Distempering Old surface : Two coats 11-21-b-02
Rooms long walls 25 11 4 1100 Sft
Rooms short walls 16 11 4 704 Sft
verandah long wall 25 11 1 275 Sft
verandah short wall 9.25 11 1 101.75 Sft
verandah columns 1.125 8 3 27 Sft All sides, except front
Bressumar inner side 34 3 1 102 Sft
Total 2309.75 Sft
Decduction 248 Sft
Total 2061.75 Sft 4.36 8,989.23

Preparing surface & painting with

14 snowcem / weathershield paint : First 13-25-a+13-25-b
coat and 2nd & subsequent coats
 Class roomback side long wall 26.5 13 2 689 Sft
short wall 17.5 13 3 682.5 Sft
73.75 3 2 442.5 Sft
column 11 11 3 363 Sft
Total 2177 Sft
Deduction 192 Sft
Total 1985 Sft 28.45 56,473.25
Supply, delivery and assembly of
whiteboard (8'x4') 0.5 inches thick,
robust aluminum frame, galvanized
steel back to avoid warping and Eac
15 moisture absorption during humid NSI 8 4 4 4 7500 30000.00
h
conditions, according to instructions
of supervising engineer.

Grant Total 493,783

 Rehabilitation of GGPS Yaqbi uper kurram District

Ref: MRS Length No of

SN Description Qty Unit MRS Rate Total Cost Remarks
Code 19 (Ft) Units
Wiring of light/fan/call-bell point in 3/0.029 PVC
1 15-50 12 12 Each 1,098.65 13183.8
insulated bare cable in PVC pipe recessed
Supply and Erection best quality AC ceiling fan
6 fans existed or ad three more
2 complete with GI rod, canopy, blades & regulator 15-68-c 10 10 Each 4428.7 44286.9
fans total become 10
: 56" sweep
Supply and erection energy sever 24 watts
3 including all necessory fittings as per direction of NSI 14 14 Each 160 2240
engineer
Supply and Erection MS sheet box of 16 SWG,
4 4"deep with 3/16" thick Bakelite sheet top etc. 15-09-f 1 1 Each 463.58 463.58
complete : 12"x14"
Supply and erection girder clamp hook, 5/8" dia
5 15-25 10 10 Each 322.24 3222.4
for hanging ceiling fans
Supplying and erection single phase imported
6 15-71-a 2 2 Each 635.96 1271.92
auto circuit breaker 6 AMP
Supplying and erection single phase imported
7 15-71-d 2 2 Each 929.96 1859.92
auto circuit breaker 30 AMP
Special earthling of iron/metal clade witches etc.
8 15-41 1 1 Each 6,466.55 6466.55
with copper wire no 8 SWG in GI pipe 1/2" dia
Wiring of Twin core Service Cable Wire
9 15-08-e 60 60 m 91.56 5493.6
connection etc.
TOTAL COST OF ELECTRIFICATION 78,488.67
 Rehabilitation of GGPS Yaqbi uper kurram District
BOQ:Boundary Wall
S# Description Ref: MRS Length (ft) Width (ft) Depth/Hei No Estimated Unit Unit Rate Estimated Remarks
19 ght (ft) Quantity Cost (PKR)
Pacca brick work in mud Raise
mortar other Boundry
1.00 than building Upto 20 ft. 07-03-a 175.00 0.75 3.00 1.00 393.75 cft 237.89 93667.81 wall up to
height 3 ft

Cement plastering 1:4 up to

2.00 20' height 1/2" thick inner 11-09-b 175.00 3.00 1.00 525.00 sft 27.64 14509.37
side
Pointing flush on stone work,
3.00 upto 20' height in cement 11-19-b 175.00 3.00 1.00 525.00 sft 25.15 13203.75
sand mortar 1:3
PCC 1:2:4 Coping on top of
4.00 Boudary Wall 06-05-f 370.00 1.50 0.50 1.00 277.50 cft 236.68 65678.64
23176.91

Providing and Fixing barbed

wire fencing o 1.5"x1.5"x3/16"
5.00 angle iron post 3.25' long, 5 to 25-43 370.00 1.00 370.00 rft 237.80 87986.00
6 ft. centre to centre

Preparing surface & painting average

with snowcem / height
6.00 weathershield paint : 2nd & 13-25-b 370.00 7.00 2.00 5180.00 sft 9.41 48743.80 inside &
subsequent coats out side

Total Estimated Cost (PKR) 323,789

231.7691
 Rehabilitation of GGPS Yaqbi uper kurram District
Bill of Quantities of Flag Post

S# Description Ref: MRS-19 Length Width Depth/ Height Estimated Quantity Unit Unit Rate Estimated Cost (PKR) Remarks

Excavation in foundation
1 of building, bridges etc 03-25-d 4.00 3.00 0.75 9.00 Cft 9.29 83.63
complete : in
Plain Cement Concrete
shingle/gravel
including placing,
2 compacting, finishing & 06-05-i 4.00 3.00 0.75 9.00 Cft 180.07 1620.61
curing (Ratio 1:4:8)

Pacca brick work in ground

3 floor Cement, sand mortar 07-05-a-05 (4x3x0.75)+(4x2.25x0.75)+(4x2.25x2.25)/2=25.88 25.88 Cft 280.27 7251.99
1:6
Cement plaster 1:4 upto
4 20' height 1/2" thick 11-09-b (4x3)+(3x0.75x2)+(4x0.75x2)+(2x2.25x0.75)+(2.25x2.25)+(3.20x4) 43.73 Sft 27.64 1208.56

Preparing surface &

5 painting with snowcem / 13-25-a+13-25-b (4x3)+(3x0.75x2)+(4x0.75x2)+(2x2.25x0.75)+(2.25x2.25)+(3.20x4) 43.73 Sft 28.45 1244.12
weathershield paint : First
coat, 2nd &
Providing subsequent
and fixing
coats MS pipe 2" dia
painted
with Pakistani Flag, rope &
6 other arrangement for NSI 1.00 Job 10000.00 10000.00
hoisting the flag complete
in all respect

6 Total 21408.91
 Rehabilitation of GGPS Yaqbi uper kurram District
Bill of Quantities of land devlopment
S# Description Ref: MRS- Length (ft) Width (ft) Depth (ft) No Quantity
19

Bed clearance and

dressing/levelling of scraped
1 material including removing of 03-03-a 35 20 1 700
weeds and roots etc, excavated
material undressed within 25 m 0r
as per instruction engr.incharge

Total (1) 700

Earth fill in lawn including dressing
2 and compaction with suitable 03-06-b 35 20 0.5 1 350
earthborrowed
Total (2) 350
Plain Cement Concrete including
3 placing, compacting, finishing & 06-05-h 700 0.5 0.33
curing (Ratio 1:3:6)
115.5

P/F Precast Concrete 7000 psi TUFF

Tiles over bed of 2" thick sand & 4"
4 thick brick ballast comp or as per 10-49-a 35 20 1 700
instruction engr.incharge

Total (3) 700

Total Cost (1+2+3)
 District
t
Unit Unit Rate Total Cost Remarks

infront of
Sft rooms
block

Sft 3.63 2542

infront of
Cft rooms
block
Cft 2.52947 885.3145

around pcc
Tuff tile

cft 199.8818 23086.3479

infront of
sft rooms
block

sft 100.42 70294

96808
 Rehabilitation of GGPS Yaqbi uper ku
BOQ: New Latrine b
Ref: MRS- Length
S# Description Width (ft)
19 (ft)
1 Excavation for foundation of building in ordinary soil 03-25-b
Wash room (Long wall) 13.5 2
Wash room (Short wall) 3.75 2
Total Excavation
Spraying anti-termite liquid mixed with water in ration of
2 26-15
1:40

Structural backfill using common material available at site 03-67-c

Refilling of foundation (Long wall) 13.5 1
Refilling of foundation (Short wall) 3.75 1
Filling under floor 5 5
Total Filling
PCC (1:4:8) including placing,compaction,finishing and
3 curing 06-05-i
In foundation (Long wall) 13.5 2
In foundation (Short wall) 3.75 2
Plinth Protection arround T/Block 44 2
Total PCC
4 PCC (1:2:4) including placing,compaction,finishing and curing
DPC & Flooring 06-05-f 12.25 6.5

RCC in roof slab, beam, column, & other structural 06-07-a-

5
members, insitu or precast (1:2:4) 03
Lintel (both ventilators) 3 1
Chajja & Beam 8 1
Slab 12.25 6.5
Total RCC
6 Pacca brick work in foundation and plinth in Cement, sand 07-04-a-05
1st Step long wall 13 1.5
1st Step Short wall 4.25 1.5
2nd Step long wall 12.625 1.125
2nd Step short wall 4.625 1.125
3rd Step Long wall 12.25 0.75
3rd Step short wall 5 0.75
Total
7 Brick Work in super structure and plinth in cement sand mo07-04-a-03
Both wash room (Long Wall) 12.25 0.75
Both wash room (Short Wall) 5 0.75
Steps 12 1
Total
Deduction
Doors 2.5 7
Ventilators 1.5 1.5
 Total Deduction
Total Brick work
8 Roof proofing
Single layer of tiles 10"x5"x1.25" laid over 4" earth and 1" 09-06 10.75 5
Supplying and Fixing 18 SWG MS Sheet Door with angle
iron frame (1.5"x1.5"x1/8"), bolt, hinges, paint etc 25-45-a
9 complete
Both Wash rooms Door 2.5
Both wash room Ventilators 1.5
TOTAL
Suuply and Fabricate M.S reinforcement for cement
06-08-c
10 concrete(hot rolled deformed bars Grade 40)
Total
P/F Ceramic Exterior finish tiles over 1/2" cement sand 11--36
11 morter 1:1 including curing complete
Both Wash room Floor 5
Both wash room Long Wall 5
Both wash room Short Wall 5
Steps
Total
12 Cement plastring 1:4 upto 20' height 1/2" thick 11-09-b
Both wash room Long Wall 5 0
Both wash rooms Short Wall 5 0
Both wash room ceiling
Total
Deduction
Doors 2.5 0
Ventilators
Total
Total Plaster
13-25-
Three coat of Weather sheet on external side. a+13-25-b
13
Long Wall (extrernal ) 12.25 0
Short Wall (external) 6.5 0

Deduction
Doors 2.5 0
Ventilators 1.5 0

Total
Providing and Fixing angle iron railing with MS
Pipe 2" dia at top and at Mid-height, using
25-41
2.5"x2.5"x3/8" angle iron post 4.5' long, 5" to 6"
14 apart, complete :inculding PCC
Ramp 15
 11-23-a-
Distempering new surface:three coat
15 03
Long Wall (intrernal ) 5
Short Wall (internal) 5
Roof 5 5

Deduction
Doors 2.5 0
Ventilators 1.5 0

Total
16 Cement Pointing Struck joints, on wall upto 20' height: Rati 11-18-b
Long Wall 12.25 0
Short Wall 6.5 0

Deduction
Doors 2.5 0
Ventilators 1.5 0

Total
Total Estimated Cost (PKR)
ilitation of GGPS Yaqbi uper kurram District
BOQ: New Latrine block
Estimated Estimated Cost
Depth (ft) No Unit Unit Rate
Quantity (PKR)

2 2 108 Cft
2 3 45 Cft
153 6.9059 1056.60
220 Sft 1.965 432.30

2 2 54 cft
2 3 22.5 cft
2 2 100 cft
176.5 8.93342 1576.75

0.5 2 27 cft
0.5 3 11.25 cft
0.5 1 44 cft
82.25 180.0673 14810.54
hing and curing
0.34 1 27.0725 cft
27.0725 Cft 236.6798 6407.51

0.5 2 2.25 cft

1 8 cft
0.5 1 39.8125 cft
50.0625 277.892 13911.97

0.5 2 19.5 cft

0.5 3 9.5625 cft
0.5 2 14.203125 cft
0.5 3 7.8046875 cft
1.5 2 27.56 cft
1.5 3.00 16.875 cft
95.51 260.991 24926.68

9 2 165.375 cft
9 3 101.25 cft
0.5 2 12 cft
278.63

0.75 2 26.25 cft

0.75 2 3.38 cft
 30
249.00 270.5873 67376.24

1 53.75 Sft 140.9192 7574.41

7 2 35 Sft
1.5 2 5 Sft
40 659.82 26062.89

139.12559550817 Kgs 319.96 44514.63

5 2 50 sft
5 4 100 sft
5 4 100 sft
30 sft
255 Sft 194.9 49699.50

9 4 180 Sft
9 4 180 Sft
50 Sft
410 Sft

7 2 35 Sft
5 Sft
40 Sft
371 Sft 27.63 10236.92

9 2 220.5 Sft
9 2 117 Sft
Total 337.5 Sft
Sft
7 2 35 Sft
1.5 2 4.5 Sft
39.5 Sft
298 Sft 28.45 8478.10

15
15 Rft 1,751.14 26267.10
 3 4 60 Sft
3 4 60 Sft
2 50 Sft
Total 170 Sft
Sft
7 2 35 Sft
1.5 2 5 Sft
40 Sft
131 Sft 4.3 561.15

9 2 221 Sft
9 2 117 Sft
Total 338 Sft

7 1 18 Sft
1.5 1 2 Sft
20 Sft
317.75 Sft 29.21 9281.48
ed Cost (PKR) 313,174.75
Remarks

*

Providing and Fixing glazed
1 earthen ware WC squatting type
with built-in foot rests : White
Rehabilitation of GGPS Yaqbi uper kurram District
Bill of Quantities of sanitation fixtures
14-03-a 2 Each

2 Providing and Fixing CP soap dish 14-13 2 Each

Providing and Laying cut, joint,
test, disinfect PVC pipe BSS
3 Class 'D' working pressure : 2" 24-18-c-03 2 Rft
i/d as vent pipe

Providing and Fixing glazed

4 earthen ware low down flushing 14-10-a 2 Each
cistern 3 gallons capacity :
White

Providing and Fixing CI floor

trap including CI grating &
5 concrete chamber all round : 14-31-b 3 Each
4"x3"

Providing and installing PVC

6 bends BSS Class 'B'working 24-26-a-03 5 Each
pressure : 4" i/d

Providing and Laying cut, joint,

7 test, disinfect PVC pipe line BSS 24-18-a-02 60 Rft
Class 'B'working pressure : 4"
i/d as a sewer line

Providing, laying, cutting,

jointing, testing and
disinfecting High Density
Polyethylene Pipe
8 (HDPE) Din-8074/Din-8075/ISO- 24-30-a-01 75 Rft
4427 in
trenches, complete in all
respects (40 mm dia)
PN-8

Providing and Fixing brass ball

9 float valve 1/2" dia 14-48-a 2 Each

Earth excavation in open cut

10 upto 1.5m depth for drains etc 03-07-b 670 Cft
& disposal : in Hard Soil
Providing, laying, cutting,
jointing, testing and
disinfecting High Density
Polyethylene Pipe
(HDPE) Din-8074/Din-8075/ISO-
11 4427 in 24-30-b-01 670 Rft
trenches, complete in all
respects (20mm dia)
PN-10

12 Providing and Fixing CP bib-cock, 14-24-b 6 Each

 P/F polyethylene Water Tank
13 500 gallons (vertical) 14-69-b-03 1 Each

14 Septic tank 8'*6'*6' complete as NSI 1 Each

per drawing

15 Soakage Pit (6'dia x 15' deep) 23--11 1 Each

complete
Total Estimated Cost (PKR)
 kurram District
n fixtures

2203.1 4406.14

836.1 1672.26

158.94 317.88

3,238.40 6476.80

965.63 2896.89

548.24 2741.20

331.9 19913.40

93.4 7005.75

440.8 881.52

7.8 5234.29

49.6 33232.00

1252.0 7512.12
27581.0 27581.00

50000.0 50000.00

21105.0 21105.00
190,976.25
 Rehabilitation of GGPS Yaqbi uper kurram District
Bill of Quantities of Washing Pad
Sub Head mRS 2019 Nomenclature Description Reference L B D/H
No. Location Ft Ft Ft
Excavation in
foundation of
building, bridges etc
complete : in Excavation
1 03-25-d shingle/gravel for 7 5.67 0.83
Foundation

Gravel Filling 6" Gravel Filling

2 NSI Thick Compacted 6" Thick 7 5.67 0.5
Compacted

Gravel Filling 4" Gravel Filling

3 NSI Thick (Open Area) 4" Thick 7 5 0.33
(Open Area)

Plain Cement
Concrete including PCC (1:3:6)
4 06-05-h placing, compacting, 7 5 0.33
finishing & Curing 4" thick
(Ratio 1:3:6)

Pacca brick work Brick

other than building Masonry
5 07-07-a-03 upto 10 ft. height: 7 1.08 2.5
Wall (1:4)
Cement, sand Back Side
mortar 1:4

Plain Cement PCC (1:3:6)

Concrete including 6" thick
6 06-05-h placing, compacting, 7 0.5 0.5
finishing & Curing around 2" dia
(Ratio 1:3:6) Pipe

Pacca brick work Brick

other than building Masonry 7 2.00 0.75
7 07-07-a-03 upto 10 ft. height: (1:4) Sitting
Cement, sand Place
mortar 1:4
Foot Rest 7 0.75 0.5
 2" dia GI IIL
2" dia GI IIL pipe 7' pipe 7' long
welded
long welded Assembly
8 NSI Assembly with 5 A with 5 taps LS
Class 1/2" taps, 16"
uniform space and 1/2", 16"
fittings uniform
space and
fittings

Marble Tile
(Trevera) Front 7 8.25 Perimeter

Proving and laying 0 L/R Sides 2.83 1.25

marble fine dressed
stone flooring on 0 2.5 0.75
L/R Sides Sitting Place
surface in white 0 0.75 0.5
9 10-61-b
cement complete Total
using Trevera
marble- 10%
12"x12"x3/4" cutting/west
age
Grand Total
of Tile Work
0.5" Thick
Plaster (1:4) Net Area of Tile Work
under
Cement Plaster 1:4 Ceramic Tiles
10.00 11-09-b upto 20' height 1/2"
thick 0.5" Thick
Plaster (1:4) Back Side 7 2.83
back side of
wall

Providing and laying

cut, joint, test,
disinfect PVC 4" UPVC Pipe
11.00 24-18-a-02 pipeline BSS Class 'B' for drainage 15 1 1
working pressure: 4" Class B
i/d (Polyfit or
equivalent)

Total Estimated Cost (PKR)

er kurram District
hing Pad
No of Qty Unit Unit Rate Cost Remarks
Units

1 32.94 Cft 9.29 306.04

1 19.85 Cft 35.00 694.58

1 11.55 Cft 35.00 404.25

1 11.55 Cft 199.88 2,308.61

1 18.96 Cft 283.23 5,369.57

1 1.75 Cft 199.88 349.79

1 10.50 Cft 283.23 2,973.92

1 2.63 Cft 283.23 743.48

1 1.00 LS 4,000.00 4,000.00

1 57.75 Sft

2 7.08 Sft
2 3.75 Sft
2 0.75 Sft
69.33 Sft

6.93 Sft

76.26 Sft 266.38 20,313.47

69.33 Sft 27.63 1,915.45

1 19.81 Sft 27.63 547.35

1 15.00 Rft 331.89 4,978.35

44,904.85
 Rehabilitation of GGPS Yaqbi uper kurram District
Sign Board and Dustbin
S# Description Ref: MRS Length Width Depth No Quanti Un Unit Rate Claimed Remar
- 19 (ft) (ft) (ft) ty it ks
1 Excavation for foundation of 03-23-b
building in ordinary soil
Foundation 1 1 1 4 4 Cft
Total Excavation 4 Cft 6.91 27.64
PCC (1:2:4) including
2 placing,compaction,finishing and 06-05-f 0
curing
Foundation 1 1 0.5 4 2 cft 0
Total PCC 2 cft 236.6798 473.3596
Dust bin, 18 SWG GI Sheet 1.5' Dia
3 Custom made Drum with 2'' Dia 18 NSI 1 2 No 0
SWG MS Pipe supports, Complete in
all respect, as shown in drawing
Total 2.00 No 7000.00 14000
Supply and fixing Sign Board 4'x3'
4 size with 18 gauge iron sheet, NSI 1.00 Nos 10000 10000
painting etc, Completed in all
respect as shown in Drawing
Total 24501.00
 Rehabilitation of GGPS Yaqbi uper kurram District

room

Room Verandah
Proposed
of Flag Proposed
posr of toiled
block

Proposed of land devlopment Proposed

of
Washing
pad

Main Gate