Rehabilitation of GGPS Sangina uper kurram District

UNDP - Bill of Quantities (BoQ) Summary Sheet

Project
Project Short Title Description Project Sector

Rehabilitation of GGPS Sangina

FATA RC Program Education Sector
uper kurram District

BoQ Summary Title

Main building of GPS school 370,164

Electrification 55,172

Boundary wall 232,062

Flag Post 21,409

Sign Board and Dustbin 24,501

land devlopment 115,238

Washing pad 44,905

Latrine Block 23,271

Water supply 181,714

Grand Total 1,068,435

 Rehabilitation of GGPS Sangina 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)
PCC (1:3:6) including
1 06-05-h
placing,compaction,finishing and curing
Path ways 190 4 0.33 1 250.8 cft 199.8818 50130.4 room to toilte block
Dismantling of roof treatment 04-22-b
class rooms block 25 16 2 800 sft
verandah 26 9 1 234 sft
Total 1034.0 sft 9.44 9763.6

2 ROOF TREATMENT
Second class tile roofing consisting of 4"
earth and 09--02
1" mud plaster with gobri leeping etc

class rooms block 25 16 2 800 sft

verandah 26 9 1 234 sft
Total 1034.0 sft 200.05 206851.7
3 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
Painting of old surface for Doors, 13-02-c-01 & 13-02-
4
Windows/Bathroom Door ,Main Gate etc c-02
Doors 4 7 4 112 sft
Windows 4 4 8 128
Almirah 4.25 4.25 4 72.25
Main gate 10 8 1 80
Total 392.25 sft 20.2815 7955.4184
 Preparing surface & painting with
5 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
6 moisture absorption during humid NSI 8 4 4 4 7500 30000.00
h
conditions, according to instructions
of supervising engineer.

Grant Total 370,164

 Rehabilitation of GGPS Sangina 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 10 10 Each 1,098.65 10986.5
insulated bare cable in PVC pipe recessed
Supply and Erection best quality AC ceiling fan
4 fans existed or ad three more
2 complete with GI rod, canopy, blades & regulator 15-68-c 8 8 Each 4428.7 35429.5
fans total become 8
: 56" sweep
Supply and erection energy sever 24 watts
3 including all necessory fittings as per direction of NSI 10 10 Each 160 1600
engineer
Supply and erection girder clamp hook, 5/8" dia
4 15-25 8 8 Each 322.24 2577.92
for hanging ceiling fans
Wiring of Twin core Service Cable Wire
5 15-08-e 50 1 50 m 91.56 4578
connection etc.
TOTAL COST OF ELECTRIFICATION 55,171.94
 Rehabilitation of GGPS Sangina 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
mortar other
1.00 than building Upto 20 ft. 07-03-a 55.00 0.75 3.00 1.00 123.75 cft 237.89 29438.45 wall rehab
height

Pointing flush on stone work, 30% of

2.00 upto 20' height in cement 11-19-b 55.00 3.00 1.00 165.00 sft 25.46 4200.44 boundary
sand mortar 1:3 wall
PCC 1:2:4 Coping on top of
3.00 Boudary Wall 06-05-f 335.00 1.50 0.50 1.00 251.25 cft 236.68 59465.80
23176.91

Providing and Fixing barbed

wire fencing o 1.5"x1.5"x3/16"
4.00 25-43 335.00 1.00 335.00 sft 237.80 79663.00
angle iron post 3.25' long, 5 to
6 ft. centre to centre

Preparing surface & painting average

5.00 with snowcem / 13-25-b 350.00 9.00 2.00 6300.00 sft 9.41 59294.34 height
weathershield paint : 2nd & inside &
subsequent coats out side

Total Estimated Cost (PKR) 232,062

231.7691
 Rehabilitation of GGPS Sangina 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
material including removing of
1 weeds and roots etc, excavated 03-03-a 35 25 1 875
material undressed within 25 m 0r
as per instruction engr.incharge

Total (1) 875

Earth fill in lawn including dressing

2 and compaction with suitable 03-06-b 35 25 0.5 1 437.5
earthborrowed
Total (2) 437.5
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

4 Tiles over bed of 2" thick sand & 4" 10-49-a 35 25 1 875
thick brick ballast comp or as per
instruction engr.incharge

Total (3) 875

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

infront of
Sft rooms
block

Sft 3.63 3178

infront of
Cft rooms
block
Cft 2.52947 1106.643125

around pcc
Tuff tile

cft 199.8818 23086.3479

infront of
sft rooms
block

sft 100.42 87867.5

115238
 Rehabilitation of GGPS Sangina 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

Total 21408.91
 Rehabilitation of GGPS Sangina 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)

per 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
 GGPS Sameer
BOQ: New Latrine b
Ref: MRS Length
S# Description Width (ft)
19 (ft)
1 Cement plastring 1:4 upto 20' height 1/2" thick 11-09-b
Both wash room Long Wall and short wall Lum sam 200

Both wash room ceiling

Total Plaster
13-25-
Three coat of Weather sheet on external side.
2 a+13-25-b
Long Wall (extrernal ) 12.25 0
Short Wall (external) 6.5 0

Deduction
Doors 2.5 0
Ventilators 1.5 0

Total
3 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
11-21-b-
Distempering Old surface : Two coats 02
4
Long Wall (intrernal ) 5
Short Wall (internal) 5
Roof 5 5

Deduction
Doors 2.5 0
Ventilators 1.5 0

Total
Total Estimated Cost (PKR)
 GGPS Sameer
BOQ: New Latrine block
Estimated Estimated Cost
Depth (ft) No Unit Unit Rate
Quantity (PKR)

200 Sft
Sft
Sft
200 Sft 27.6369 5527.38

9 2 220.5 Sft
9 2 117 Sft
Total 338 Sft
Sft
7 2 35 Sft
1.5 2 4.5 Sft
39.5 Sft
298 Sft 28.45 8478.1

9 2 221 Sft
9 2 117 Sft
Total 338 Sft

7 2 35 Sft
1.5 2 5 Sft
40 Sft
298 Sft 29.21 8704.58

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
ed Cost (PKR) 23271.21
 Remarks

Around plaster

*
 GGPS Sameer
Bill of Quantities of sanitation fixtures
S# Description Ref: MRS 19 Estimated Quantity Unit
Providing and Fixing CP soap
1 dish. 14-13 2 Each
Providing and Fixing glazed
earthen ware low down
2 flushing cistern 3 gallons 14-10-a 2 Each
capacity : White

Providing, laying, cutting,

jointing, testing and
disinfecting High Density
Polyethylene Pipe
(HDPE) Din-8074/Din-
3 8075/ISO-4427 in 24-30-b-01 320 Rft
trenches, complete in all
respects (20mm dia)
PN-10

Providing and Laying cut,

joint, test, disinfect PVC pipe
line BSS Class 'B'working
4 pressure : 4" i/d as a sewer 24-18-a-02 120 rft
line

Supply and fixing of 1.0 HP

Monoblock water pump
1.25"x1" single phase upto 88
5 ft head (Type DE-S2) i/c all 14-79-c 1 Each
accessories.

P/F polyethylene Water Tank

6 500 gallons (vertical) 14-69-b-03 1 Each
7 Soakage pit(6'dia x 15' deep) 23--11 1 Each
Septic tank 8'*6'*6' complete
8 as per drawing NSI 1 Each

Total

Supply and fixing of 1.0 HP Monoblock water pump 1.25"x1" single phase upto 88 ft head (Type DE-S2) i/c all acce
on fixtures
Unit Rate Estimated Cost (PKR) Remarks
836.1 1672.26

3238.4 6476.80

49.6 15872.00

331.9 39826.80

18271.0 18271.00

32217.9 32217.85
17377.0 17376.96
50000.0 50000.00

181713.67

ead (Type DE-S2) i/c all accessories.

 Rehabilitation of GGPS Sangina 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 Sangina uper kurram District

Room 2

Room1 Verandah

Proposed
flag post

Proposed Land Devlopment

Main Gate
kurram District

Toilet block

Washing
Pad