Village Rehabilitation Cost Estimates

Estimated Cost of Village Rehabilitation for 150 Households 150 Village: Man Singh Kohli Colony, UC: Jhulori, District: Mirpurkhas
Item Qty Unit Rate Amount Total Vendors Name Account Details
Bamboo & Hardware
Bamboo 4" dia 48,000 rft 30 1,440,000 Shahzada Muhammad Rafi Account No: 0102247546
Bamboo 3" dia 24,300 rft 25 607,500 Cell No: 0318-319-3450
Bamboo 2.5" dia 24,300 rft 25 607,500 Bank Name: Meezan Bank
Bamboo 2" dia 8,250 rft 20 165,000
Wooden gutka 5" long 2"-3" dia. 12,000 Nos 2 24,000
Wooden round 8" dia. 4" thick 150 Nos 250 37,500
Wooden round 6" dia. 3" thick 75 Nos 100 7,500
Steel Nails 6" long 150 Kg 310 46,500
Steel Nails 4" long 225 Kg 310 69,750
Steel nails 3" long 188 Kg 310 58,125
Steel Nails 2.5" long 150 Kg 310 46,500
Steel Bolts & Nuts 8" long 3,600 Nos 34 122,400
Steel rod 5/16" dia. 10" long 2,400 Nos 30 72,000
Hinges 9" long 1,200 Nos 33 39,600
Steel binding wire 188 Kg 300 56,250
Bamboo door 3' wide 150 Nos 3,500 525,000
Bamboo door 2'-6" wide 75 Nos 3,000 225,000
Bamboo windows 300 Nos 1,500 450,000
Sub Total 4,600,125 4,600,125
Lime
Lime 4,614 Bags 450 2,076,300 Noor Communications Account No: 0000-8779-0103-4703
Cell No: 0313-3833-808 IBAN No: PK34-HABB-0000-8779-0103-4703
Sub Total 2,076,300 2,076,300 Bank Name: Habib Bank
Handpump
Hand Pump Boring 19 Nos 12,300 233,700 Noor Communications Account No: 0000-8779-0103-4703
Cell No: 0313-3833-808 IBAN No: PK34-HABB-0000-8779-0103-4703
Bank Name: Habib Bank
Sub Total 233,700 233,700
Solar Panels
Solar Panels & LED Lights 23 Nos 40,000 920,000 Javaid s/o Suhajo Khan Account No: 0000-8779-0103-4703
Cell No: 0342-8568-460 IBAN No: PK76-BAHL-1218-0095-0000-5301
Sub Total 920,000 920,000 Bank Name: Bank AL Habib
Maa Madad Committee
Wages 150 Nos 1,200 180,000
PVC Pipe 3" dia 6 ft length 75 No 200 15,000
Plastic Bucket 75 No 300 22,500
Sanitary Box 75 No 2,300 172,500
Wash basin 75 No 300 22,500
Plant Sapling 600 Nos 112 67,200
Coordination & Reporting 150 lumpsum 2,000 300,000
Community Training 150 lumpsum 550 82,500
Cartage & Transportation 150 Nos 460 69,000
Sub Total 931,200 931,200
Maa Madad Committee
Grand Total 8,761,325 (@ Rs 58,409 per households) 58,408.83

Note:
All amounts are in Pakistani Rupee (PKR)
This is a cost of rehabilitation of 150 Households
Which includes basic needs + flood mitigtion measures
Mattings for room & toilet will be procured & installed by the household
Accounts for Maa Madad Committees are being opened & will be shared as soon as they are available.

Heritage Foundation of Pakistan