ISLAMIC RELIEF PAKISTAN

Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper
Bara Tirah district Khyber

Final Invoice Payment

Total Estimated Cost in PKR = 5,344,825

100 % IR-USA Share

Resilient Initiative for Development and Adaptation in Tehsil Bara

District Khyber
(RIDA)

Donor: Islamic Relief – USA

 Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final invoice (as per Actual Work Done)
Unit Rate Amount
S/No. Activities Unit Quantity
PKR PKR
A. Water Tank
1 Excavation in foundation of tank

Excavation in foundation of building, septic tank, water tank, drainage line,

irrigation channel and water pipe line of different dia in all kind of soil Cft 1270.76 20.00 25,415.20
including soft soil, hard rock, shingle/gravel etc. For details see the drawings.
2 P.C.C(1:4:8) as in Foundation -
Providing and laying Plain cement concrete including shuttering (using water
tight formwork of best quality), mixing (using mixer machine), placing,
compacting, finishing and curing up to two weeks (nominal mix ratio 1:4:8)
(the crush must be well graded, free from mud/dust and the sand must be Cft 128.00 230.00 29,440.00
coarser & clear from mud/dust & impurities) as in foundation complete in all
respect & as per the approved drawings. Required crushing strength of
concrete must not be less than 1800 psi when tested.
3 RCC 1:2:4 as in Foundation -
Providing and laying/pouring reinforced cement concrete (RCC) 1:2:4 ratio
including shuttering (using water tight formwork of best quality), curing up to
28 days, compacting, mixing (using mixer machine) finishing as in foundation,
Cft 168.75 330.00 55,687.50
plinth beam, base slab etc.as per the provided approved drawings or
engineer incharge instructions. Required crushing strength of concrete must
be not less than 3000 psi.
4 RCC 1:2:4 as in Super Structure -
Providing and laying/pouring reinforced cement concrete (RCC) 1:2:4 ratio
including shuttering (using water tight formwork of best quality), curing up to
28 days, compacting, mixing (using mixer machine) finishing as in columns,
Cft 399.64 340.00 135,877.60
slabs, braced beams, stairs etc.as per the provided approved drawings or
engineer incharge instructions. Required crushing strength of concrete must
be not less than 3000 psi.
5 Supplying/Fixing Grade-60 Steel -
Supply & fabricate M.S. reinforcement for cement concrete (Hot rolled
deformed bars Grade-60) including cutting, bending, binding, transporting &
Kg 1560.37 300.00 468,109.97
fixing on specified location as per the approved drawings or engineer
incharge instructions.
6 Mosaic Work Over Plaster surface on Internal surface of Water Tank -
Mosaic work including rough cement plaster surface as a base in 1:4 CSM
1/2"upto 60' height as in water tank, parapet wall etc. complete with good SFT 444.00 75.00 33,300.00
finishing and smooth edges.
F/installation of M.S main hole cover 2'x2' or 0 .37sqm (2"x2"x.25") with
7 -
lock arrangement)
Supplying & fixing of M.S main hole cover 2'x2' or 0 .37sqm (2'x2'x 0.25")
No's 1.00 5400.00 5,400.00
with lock arrangement) complete with all necessary fittings etc.
8 Earth Fill -
Refilling with excavated/out side material up to 2 km lead in layers each not
exceeding than 6" including its compaction up to 85% FDT using mechanical CFT 100.00 50.00 5,000.00
machineries i.e. compactor, mini roller etc.
9 F/installation of M.S Ladder -
 Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final invoice (as per Actual Work Done)
Unit Rate Amount
S/No. Activities Unit Quantity
PKR PKR
Supplying & fixing of MS angle iron ladder of 1.5"x1.5" x 2/8" main iron bars
1.5"x1.5" x 2/8" angle iron as in steps @9" c/c distance with width of 1'-6'' 2'-
0" high side rail on both sides of the ladder from 1"x1"x1/16" pipe complete RFT 0.00 1800.00 -
with welding, painting and other necessary fittings, as per provided approved
drawings or engineer incharge instructions.
10 Grills at the Bottom and Top slabs of water tank -
Supplying & fixing of MS angle iron grill of 1"x1"x1/16" square or round iron
bars in vertical supports and at a distance of 9"c/c, the top rail should be
1.5"x1.5"x1/8" complete with welding and other necessary fittings, as per SFT 0.00 800.00 -
drawings. The bottom of the support pipes should be welded with extended
bars of base slab of water tank or with plate of 4"x4"x1/8".
11 Brick Work in Core Wall of Water Tank -
First class burnt brick masonry in 1:4 cement sand mortar, comprising 9" or
4.5" including curing up to 7 days, masonry work must be good finished with
clean filled vertical and horizontal joints, Size of brick must be 4.5ʺ x 9ʺ x 3ʺ CFT 239.06 330.00 78,889.80
complete in all respects as in core walls of water tank. Required crushing
strength must be not less than 1800 psi.
12 Water Stopper (10" Wide) -
Supplying and fixing of water stopper of 10" wide complete of best quality. Rft 52.00 250.00 13,000.00
13 P.C Pointing in (1:3) CSM -
Point of cement mortar 1:3 over outer surface of water tank of V-type
complete in all respect, curing up to 14 days, proper finishing and edges of SFT 1684.87 40.00 67,394.80
masonry should be made of plaster in border shape.
14 Chasing out/Chiseling -
Chiseling/Chasing out of concrete of any type of size 6"x 6" by mechanical
means using grinder/cutter machine including disposal of unserviceable RFT 0.00 60.00 -
material within 200 meters lead as per the direction of Engineer-in-charge.
15 Dismantling/Demolishment -
Demolishing of existing concete manually or by mechanical means including
disposal of unserviceable material within 200 meters lead as per the direction CFT 15.00 90.00 1,350.00
of Engineer-in-charge.
B Water Supply Pipes Networking -
16 Excavation for Pipe Lines -
Excavation in trench of water pipe line of different dia in all kind of soil
including soft soil, hard rock, shingle/gravel etc., as per the approved CFT 6250.00 20.00 125,000.00
drawings or engineer incharge instructions.
17 Supply and Installation of HDPE Pipes -
Providing and Laying HDPE pipe PN-12.5 PE-100, Din-8074/Din-8075/ISO-
4427 including testing, disinfect, cutting, treading, shifting & installing to
-
specified locations complete as per approved drawings or engineer incharge
instructions.
a. 63 mm dia Rft 5000.00 175.00 875,000.00
b. 25mm dia Rft 6500.00 55.00 357,500.00
c. 20mm dia Rft 1500.00 45.00 67,500.00
18 HDPE Fittings (Connection clamps for Distribution Lines) -
 Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final invoice (as per Actual Work Done)
Unit Rate Amount
S/No. Activities Unit Quantity
PKR PKR

Providing and fixing of HDPE fittings clamp of best quality for distribution line
from main line. The sizes of clamp should be as per the mentioned pipe dia's -
(including testing etc. complete in all aspects ).

a. 63 mm to 25 mm dia Nos. 12.00 990.00 11,880.00

b. 63 mm to 20 mm dia Nos. 40.00 880.00 35,200.00
c. 25 mm to 20 mm dia Nos. 24.00 230.00 5,520.00
19 HDPE Pipes connectors (Coupler) -
a. 63 mm dia Nos. 14.00 1499.00 20,986.00
b. 25mm dia Nos. 14.00 270.00 3,780.00
c. 20mm dia Nos. 4.00 189.00 756.00
20 Gate Valve for HDPE Pipelines -
Providing and Fixing Brass peet / gate valve for supply lines of best quality
and approved brand (including testing etc. complete with flanges rubber -
washers and nut bolts etc.)
a. 2" Nos. 3.00 2700.00 8,100.00
b. 1/2" Nos. 0.00 1800.00 -
21 Chromium plated (CP) bib-cock -
Providing and fixing chromium plated (CP) bib-cock heavy duty of approved
-
quality : 1.5 cm 1/2"
a 1/2" Nos. 2.00 1900.00 3,800.00
22 Supply & Fiixing GI Pipes -
Providing & fixing GI pipes of EN 10255 - 2004 (Medium Approved Quality )
including cutting, treading, shifting, jointing, welding, testing and disinfecting
GI pipelines for inlet, outlet, washout, overflow, with socket joint, including
-
specials etc.Complete with all neccessary fittings (flanges, sockets, elbow
etc.) as per specifications, approved drawings or engineer incharge
instructions.
a. ½" Nominal Pipe Size (NPS) RFT 10.00 173.15 1,731.50
d. 2" Nominal Pipe Size (NPS) RFT 9.50 669.38 6,359.11
e. 3" Nominal Pipe Size (NPS) RFT 2.50 1102.88 2,757.20
23 Supply & Fixing 0f PVC Man hole cover (15" x 15") -

Supply & fixing of PVC Man hole cover for the protecting of Valve pit near
No 0.00 2500.00 -
stand post or as per engineer incharge instructions or drawings

C Construction of Pump House -

24 Brick Work for Pump House -
First class burnt brick masonry in 1:6 cement sand mortar, comprising 9" or
4.5" including curing up to 7 days, masonry work must be good finished with
clean filled vertical and horizontal joints, Size of brick must be 4.5ʺ x 9ʺ x 3ʺ CFT 738.24 330.00 243,619.20
complete in all respects. Required crushing strength must be not less than
1800 psi.
25 Plaster Work -
Cement plaster in 1:3 CSM 1/2"upto 20' height as in pump house including
SFT 1460.16 40.00 58,406.40
boundary wall, verandah, parapet wall and rooms.
26 Sand/Gravel filling under floor -
 Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final invoice (as per Actual Work Done)
Unit Rate Amount
S/No. Activities Unit Quantity
PKR PKR

Sand/Gravel filling under floor CFT 0.00 55.00 -

27 P.C.C (1:2:4) i/c Placing Compacting & Finishing & curing complete -
Plain Cement Concrete including placing, compacting, finishing & curing
CFT 144.58 220.00 31,807.60
(Ratio 1:2:4)
28 Three (3) coats Weather shield as in external surface of Pump house -

Preparing surface & painting with weathershield paint : three coats SFT 1739.16 40.00 69,566.40

29 Three (3) coats of distempering as in internal surface of pump house -

Distempering New surface : Three coats SFT 444.63 35.00 15,562.05

30 Supply & fixing of Steel Door & Windows -

Providing and Fixing steel Doors of 18 gauge thick sheet and angle iron frame
2" x 2" x 0.25", three (3) coats of good quality paint with lock arrangement SFT 58.50 850.00 49,725.00
and other associated items complete.
31 Supply & fixing of Sign Board -
Providing and installation of Sign Board size of 4’X3’ internal size using 18
gauge steel sheet, 16 gauge pipe 1.5” dia as in frame of size 4.5' x 3.5' & 4'
high, foots with cross angle iron double strips of 1 feet length, writing of
Nos. 1.00 19000.00 19,000.00
given data double side with IR logo and minimum 6 x numbers of wall
chalking of given data with IR logo complete 5' X 8' size on the near by walls
or as directed by Engineer.
D Bore hole and Accessories (10" Dia) -
32 Bore hole -
Drilling of Bore holes for tube well in all types of soil and soft rock except
hard rock from ground level upto 328 ft depth (0m to 100m), including
Rft 307.00 900.00 276,300.00
sinking, collection of 100 % corings and withdrawing of pipe, complete as per
specifications: Dia of Bore 10" (250 mm) i/d
33 Casing Pipe (Blind Pipe) -
Providing & Installation of PVC-U class C blind pressure pipe (non-recycled
and made of fresh polymers) of 8" internal dia, I/c lowering, jointing and Rft 189.00 1224.00 231,336.00
fixing with 6" overlapping at joints.
34 Strainer pipe -
Providing & Installation of PVC-U class C strainer pressure pipe (non-recycled
and made of fresh polymers) (with 5mm dia holes separated 15mm equaly)
Rft 148.50 1224.00 181,764.00
of 8" internal dia , I/c lowering, jointing and fixing with 6" overlapping at
joints.
35 Filter cover -
Filter mesh with cobbler thread for 13 ft strainer having diameter 8" No 0.00 700.00 -
36 End Cap (Plug) -
End cap UPVC dia 8", class D No 1.00 800.00 800.00
37 Jointing solution -
Jointing solution for fitting PVC pipes 250 ml Cane 1.00 800.00 800.00
38 Shrouding -
Providing and Laying of Shrouding material (Crushed stones of size 1/8" to
Cft 160.68 30.00 4,820.51
1/4") around the casing pipe.
39 Manhole (18"X 18") -
 Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final invoice (as per Actual Work Done)
Unit Rate Amount
S/No. Activities Unit Quantity
PKR PKR
Construction of brick masonary manhole (1.5'x1.5'x2') 4.5" thick wall for
pressure pump protection including plaster work, PVC manhole cover Job 0.00 8500.00 -
complete in all respect as per instruction of engineer incharge.
40 De-watering -
De-watering for cleaning of boring well by presure pump/compresor machine
Job 0.00 4000.00 -
continuously for reqired discharge till reaching clean water
F Internal Electrification for Pump House -
41 PVC Pipe for wiring -
Supply and Erection PVC pipe for wiring purpose complete Recessed in
-
walls/slab including chase etc.
a. 3/4" i/d Rft 60.00 15.00 900.00
b. 1" i/d Rft 20.00 20.00 400.00
42 Wiring & Power Cables -
Supply and Erection single core PVC insulated copper conductor250/440 V
-
grade cable as per instruction of engineer incharge.
a. 3/0.029" (1.5mm2) Rft 150.00 25.00 3,750.00
b. 7/0.029" (2.5mm2) Rft 50.00 30.00 1,500.00
43 MS Sheet BACK BOXES -
Supply and erection of M.S sheet boxes of 16 SWG 4" deep with 3/16" thick
backbite sheet top for recessed wiring including making holes for regulator, -
switch, plug etc complete.
a. 4"x4" No 2.00 2500.00 5,000.00
44 Light and Power switches -
a. Supply and Erection switches for lighting pupose 10/15 Amp : Recessed type No 1.00 120.00 120.00
b. Supply and Fixing 10 Amp light plug No 1.00 480.00 480.00
Supply and Erection of single phase 2-Pole imported auto circuit breaker 30
c. No 1.00 800.00 800.00
Amp complete with surface mounted PVC protection box.
45 LED Lights (SMD Type) -
Supply and Erection of AC ENERGY EFFICIENT LED LIGHT BULBS (16-20 W) No 4.00 1200.00 4,800.00
46 Wapda Service Cable -
Supply and Erection of 2-core best quality (7/0.44") wapda service cable
Rft 0.00 120.00 -
(Aluminum) as per instruction of engineer incharge.
-
Total Cost of Civil & Electrical Works 3,654,325.00
Total Cost of Solarization System Works 1,690,500.00
Grand Total Amount (PKR) 5,344,825.00
 ISLAMIC RELIEF PAKISTAN

Date: 7 Nov, 2022

Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final MB (as per Actual Work Done)
L W H/D Quantity
S.No. Description of Items Unit No. Remarks
ft ft ft
A Water Tank
1 Excavation in foundation of tank
Excavation in foundation of building, septic tank, water tank, drainage line,
irrigation channel and water pipe line of different dia in all kind of soil including
soft soil, hard rock, shingle/gravel etc. For details see the drawings.
Tank Footing 1 16.00 16.00 1.50 384.00
Tank Footing 1 16.00 16.00 2.50 640.00
Pump House Footing 4 10.50 1.50 0.75 47.25
Boundary Wall Footing 2 55.00 1.50 0.75 123.75
Boundary Wall Footing 2 33.67 1.50 0.75 75.76
Total Cft 1270.76
2 P.C.C(1:4:8) as in Foundation
Providing and laying Plain cement concrete including shuttering (using water tight
formwork of best quality), mixing (using mixer machine), placing, compacting,
finishing and curing up to two weeks (nominal mix ratio 1:4:8) (the crush must be
well graded, free from mud/dust and the sand must be coarser & clear from
mud/dust & impurities) as in foundation complete in all respect & as per the
approved drawings. Required crushing strength of concrete must not be less than
1800 psi when tested.
Tank Footing 1 16.00 16.00 0.50 128.00
Total Cft 128.00
3 RCC 1:2:4 as in Foundation
Providing and laying/pouring reinforced cement concrete (RCC) 1:2:4 ratio
including shuttering (using water tight formwork of best quality), curing up to 28
days, compacting, mixing (using mixer machine) finishing as in foundation, plinth
beam, base slab etc.as per the provided approved drawings or engineer incharge
instructions. Required crushing strength of concrete must be not less than 3000
psi.
Tank Footing 1 15.00 15.00 0.75 168.75
Total Cft 168.75
4 RCC 1:2:4 as in Super Structure
Providing and laying/pouring reinforced cement concrete (RCC) 1:2:4 ratio
including shuttering (using water tight formwork of best quality), curing up to 28
days, compacting, mixing (using mixer machine) finishing as in columns, slabs,
braced beams, stairs etc.as per the provided approved drawings or engineer
incharge instructions. Required crushing strength of concrete must be not less
than 3000 psi.
Core walls of Water Tank 2 13.00 0.50 6.25 81.25 Check Height as per site
Core walls of Water Tank 2 12.00 0.50 6.25 75.00
Top slab of Water Tank 1 16.50 16.50 0.50 136.13 Change Chajja and Site check
Top slab of Pump house 1 14.50 14.50 0.50 105.13
Lintel beam above door 1 5.00 0.75 0.50 1.88
Lintel beam above Window 1 6.00 0.75 0.50 2.25
Deduction of manhole -1 2.00 2.00 0.50 -2.00
Total Cft 399.64
5 Supplying/Fixing Grade-60 Steel

Supply & fabricate M.S. reinforcement for cement concrete (Hot rolled deformed
bars Grade-60) including cutting, bending, binding, transporting & fixing on
specified location as per the approved drawings or engineer incharge instructions.
Kg 1560.37
Total Ton 1.56
6 Mosaic Work Over Plaster surface on Internal surface of Water Tank
Mosaic work including rough cement plaster surface as a base in 1:4 CSM
1/2"upto 60' height as in water tank, parapet wall etc. complete with good
finishing and smooth edges.
Walls 4 12.00 6.25 300.00
Base Floor 1 12.00 12.00 144.00
Total SFT 444.00
F/installation of M.S main hole cover 2'x2' or 0 .37sqm (2"x2"x.25") with lock
7 arrangement)
Supplying & fixing of M.S main hole cover 2'x2' or 0 .37sqm (2'x2'x 0.25") with lock
arrangement) complete with all necessary fittings etc.
OHWT Main hole 1 1.00
Total No's 1.00
8 Earth Fill
Refilling with excavated/out side material up to 2 km lead in layers each not
exceeding than 6" including its compaction up to 85% FDT using mechanical
machineries i.e. compactor, mini roller etc.
Compacted earth back/lawns filling 1 10.00 10.00 1.00 100.00

Total CFT 100.00

9 F/installation of M.S Ladder
Supplying & fixing of MS angle iron ladder of 1.5"x1.5" x 2/8" main iron bars
1.5"x1.5" x 2/8" angle iron as in steps @9" c/c distance with width of 1'-6'' 2'-0"
high side rail on both sides of the ladder from 1"x1"x1/16" pipe complete with
welding, painting and other necessary fittings, as per provided approved drawings
or engineer incharge instructions.
 ISLAMIC RELIEF PAKISTAN

Date: 7 Nov, 2022

Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final MB (as per Actual Work Done)
L W H/D Quantity
S.No. Description of Items Unit No. Remarks
ft ft ft
MS Ladder for OHWT 1 6
Total RFT 0.00
10 Grills at the Bottom and Top slabs of water tank
Supplying & fixing of MS angle iron grill of 1"x1"x1/16" square or round iron bars in
vertical supports and at a distance of 9"c/c, the top rail should be 1.5"x1.5"x1/8"
complete with welding and other necessary fittings, as per drawings. The bottom
of the support pipes should be welded with extended bars of base slab of water
tank or with plate of 4"x4"x1/8".
Grills at the Bottom and Top slabs of water tank 4 16.50 1
Total SFT 0.00
11 Brick Work in Core Wall of Water Tank
First class burnt brick masonry in 1:4 cement sand mortar, comprising 9" or 4.5"
including curing up to 7 days, masonry work must be good finished with clean
filled vertical and horizontal joints, Size of brick must be 4.5ʺ x 9ʺ x 3ʺ complete in
all respects as in core walls of water tank. Required crushing strength must be not
less than 1800 psi.
Brick Work in Core Wall of Water Tank 2 13.50 0.75 6.25 126.56
Brick Work in Core Wall of Water Tank 2 12.00 0.75 6.25 112.50
Total CFT 239.06
12 Water Stopper (10" Wide)
Supplying and fixing of water stopper of 10" wide complete of best quality.
1 52.00 52.00
Total RFT 52.00
13 P.C Pointing in (1:3) CSM
Point of cement mortar 1:3 over outer surface of water tank of V-type complete in
all respect, curing up to 14 days, proper finishing and edges of masonry should be
made of plaster in border shape.
Water Tank
Outerside of water tank core wall 4 13.50 6.25 337.50 To be verify at site
Pump House 4 11.50 10.00 460.00 To be verify at site
Boundary Wall
Boundary Wall Panels Pointing (South Side ) 5 7.91 4.83 191.16
Boundary Wall Panels Pointing (South Side ) 2 8.00 4.83 77.33
Boundary Wall Panels Pointing (West Side ) 1 6.83 5.50 37.57
Boundary Wall Panels Pointing (West Side ) 1 6.50 5.50 35.75
Boundary Wall Panels Pointing (West Side ) 1 5.33 5.17 27.56
Boundary Wall Panels Pointing (West Side ) 1 6.50 5.00 32.50
Boundary Wall Panels Pointing (West Side ) 1 5.67 5.17 29.31
Boundary Wall Panels Pointing (North Side ) 1 7.91 4.83 38.21
Boundary Wall Panels Pointing (North Side ) 1 8.91 4.83 43.04
Boundary Wall Panels Pointing (North Side ) 3 8.00 4.83 116.00
Boundary Wall Panels Pointing (North Side ) 1 7.91 4.83 38.23
Boundary Wall Panels Pointing (North Side ) 1 8.33 4.83 40.26
Boundary Wall Panels Pointing (East Side ) 1 9.58 5.33 51.06
Boundary Wall Panels Pointing (East Side ) 1 7.00 5.08 35.56
Boundary Wall Panels Pointing (East Side ) 1 5.75 5.25 30.19
Boundary Wall Panels Pointing (East Side ) 1 6.83 5.17 35.31
Boundary Wall Panels Pointing (East Side ) 1 5.67 5.00 28.33

Total SFT 1684.87

14 Chasing out/Chiseling
Chiseling/Chasing out of concrete of any type of size 6"x 6" by mechanical means
using grinder/cutter machine including disposal of unserviceable material within
200 meters lead as per the direction of Engineer-in-charge.

For pipe installations of distribution network on exisiting paved concrete 1 100.00

Total RFT 0.00

15 Dismantling/Demolishment
Demolishing of existing concete manually or by mechanical means including
disposal of unserviceable material within 200 meters lead as per the direction of
Engineer-in-charge.
1 15.00 1.00 1.00 15.00 To be verify at site
Total CFT 15.00
B Water Supply Pipes Networking
16 Excavation for Pipe Lines
Excavation in trench of water pipe line of different dia in all kind of soil including
soft soil, hard rock, shingle/gravel etc., as per the approved drawings or engineer
incharge instructions.
Excavation for laying pipe lines 1 5,000.00 1.00 1.25 6,250.00
Total CFT 6250.00
17 Supply and Installation of HDPE Pipes

Providing and Laying HDPE pipe PN-12.5 PE-100, Din-8074/Din-8075/ISO-4427

including testing, disinfect, cutting, treading, shifting & installing to specified
locations complete as per approved drawings or engineer incharge instructions.
a. 63 mm dia Rft 1 5,000.00 5,000.00
 ISLAMIC RELIEF PAKISTAN

Date: 7 Nov, 2022

Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final MB (as per Actual Work Done)
L W H/D Quantity
S.No. Description of Items Unit No. Remarks
ft ft ft
b. 25mm dia Rft 1 5,000.00 5,000.00
Rft 1 1,500.00 1,500.00 1500 ft Need Supply
6,500.00
c. 20mm dia Rft 1 1,500.00 1,500.00 500 ft Need Supply
18 HDPE Fittings (Connection clamps for Distribution Lines)
Providing and fixing of HDPE fittings clamp of best quality for distribution line from
main line. The sizes of clamp should be as per the mentioned pipe dia's (including
testing etc. complete in all aspects ).
a. 63 mm to 25 mm dia Nos. 12 12.00
b. 63 mm to 20 mm dia Nos. 40 40.00
c. 25 mm to 20 mm dia Nos. 24 24.00
19 HDPE Pipes connectors (Coupler)
a. 63 mm dia Nos. 14 14.00
b. 25mm dia Nos. 14 14.00
c. 20mm dia Nos. 4 4.00
20 Gate Valve for HDPE Pipelines
Providing and Fixing Brass peet / gate valve for supply lines of best quality and
approved brand (including testing etc. complete with flanges rubber washers and
nut bolts etc.)
a. 2" Nos. 3 3.00
b. 1/2" Nos. 5
21 Chromium plated (CP) bib-cock
Providing and fixing chromium plated (CP) bib-cock heavy duty of approved quality
: 1.5 cm 1/2"
a 1/2" Nos. 2 2.00
22 Supply & Fixing GI Pipes

Providing & fixing GI pipes of EN 10255 - 2004 (Medium Approved Quality )

including cutting, treading, shifting, jointing, welding, testing and disinfecting GI
pipelines for inlet, outlet, washout, overflow, with socket joint, including specials
etc.Complete with all neccessary fittings (flanges, sockets, elbow etc.) as per
specifications, approved drawings or engineer incharge instructions.

a. ½" Nominal Pipe Size (NPS) RFT 2 5.00 10.00 To be verify at site
c. 1½" Nominal Pipe Size (NPS) RFT 1 17.25 17.25
d. 2" Nominal Pipe Size (NPS) RFT 2 4.75 9.50
e. 3" Nominal Pipe Size (NPS) RFT 1 2.50 2.50
23 Supply & Fixing 0f PVC Man hole cover (15" x 15")
Supply & fixing of PVC Man hole cover for the protecting of Valve pit near stand
No 2
post or as per engineer incharge instructions or drawings
C Construction of Pump House
24 Brick Work for Pump House

First class burnt brick masonry in 1:6 cement sand mortar, comprising 9" or 4.5"
including curing up to 7 days, masonry work must be good finished with clean
filled vertical and horizontal joints, Size of brick must be 4.5ʺ x 9ʺ x 3ʺ complete in
all respects. Required crushing strength must be not less than 1800 psi.

Long Side Boundary Wall Below DPC 9'' 2 55.00 0.75 0.75 61.88
Short Side Boundary Wall Below DPC 9'' 2 33.67 0.75 0.75 37.88
Long Side Boundary Wall Above DPC 4.5'' (North & South Side) 2 58.08 0.38 4.75 209.68
Short Side Boundary Wall Above DPC 4.5'' (East Side) 1 1 9.58 0.38 5.00 18.21
Short Side Boundary Wall Above DPC 4.5'' (East Side) 2 1 14.00 0.38 5.17 27.49
Short Side Boundary Wall Above DPC 4.5'' (East Side) 3 1 11.50 0.38 5.25 22.94
Short Side Boundary Wall Above DPC 4.5'' (West Side) 1 1 13.50 0.38 5.50 28.22
Short Side Boundary Wall Above DPC 4.5'' (West Side) 2 1 11.25 0.38 5.17 22.09
Short Side Boundary Wall Above DPC 4.5'' (West Side) 3 1 6.67 0.38 5.00 12.67
Door Pillar 1 1.13 0.75 6.00 5.06
Pump House Below DPC 2 11.50 0.75 1.00 17.25
Pump House Below DPC 2 10.00 0.75 1.00 15.00
Pump House Above DPC 2 11.50 0.75 9.00 155.25
Pump House Above DPC 2 10.00 0.75 9.00 135.00

Deduction of Door -1 3.50 0.75 7.00 -18.38

Deduction of Window -1 4.00 0.75 4.00 -12.00
Total CFT 738.24
25 Plaster Work
Cement plaster in 1:3 CSM 1/2"upto 20' height as in pump house including
boundary wall, verandah, parapet wall and rooms.
Boundary Wall Panels Plaster (South Side ) 7 8.50 4.83 287.58
Boundary Wall Panels Plaster (South Side ) 2 8.00 4.83 77.33
Boundary Wall Panels Plaster (West Side ) 1 7.17 5.50 39.42
Boundary Wall Panels Plaster (West Side ) 1 6.25 5.17 32.29
Boundary Wall Panels Plaster (West Side ) 1 8.50 5.00 42.50
Boundary Wall Panels Plaster (West Side ) 1 5.83 5.17 30.14
Boundary Wall Panels Plaster (West Side ) 1 6.67 5.50 36.67
Boundary Wall Panels Plaster (North Side ) 1 8.42 4.92 41.38
Boundary Wall Panels Plaster (North Side ) 1 7.67 4.83 37.06
 ISLAMIC RELIEF PAKISTAN

Date: 7 Nov, 2022

Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final MB (as per Actual Work Done)
L W H/D Quantity
S.No. Description of Items Unit No. Remarks
ft ft ft
Boundary Wall Panels Plaster (North Side ) 5 8.50 4.83 205.42
Boundary Wall Panels Plaster (East Side ) 1 7.50 5.17 38.75
Boundary Wall Panels Plaster (East Side ) 1 6.25 5.25 32.81
Boundary Wall Panels Plaster (East Side ) 1 9.75 5.08 49.56
Boundary Wall Panels Plaster (East Side ) 1 7.50 5.00 37.50
Boundary Wall Panels Plaster (East Side ) 1 5.67 5.25 29.75
Pump House -
Wall Plaster 4 10.00 9.00 360.00
Ceiling 1 10.00 10.00 100.00
Window James 4 4.00 0.75 12.00
Door James 2 7.00 0.75 10.50
Deduction
Door (1) 7.00 3.50 (24.50)
Window (1) 4.00 4.00 (16.00)

Total SFT 1460.16

26 Sand/Gravel filling under floor
Sand/Gravel filling under floor 1 10.00 10.00 0.25
Total CFT 0.00
27 P.C.C (1:2:4) i/c Placing Compacting & Finishing & curing complete
Plain Cement Concrete including placing, compacting, finishing & curing (Ratio
1:2:4)
Pump House Footing 4 10.50 1.25 0.33 17.33
DPC of Pump House 4 10.50 0.75 0.17 5.25
PCC as in boundary wall foundation 2 55.00 1.50 0.33 55.00
PCC as in boundary wall foundation 2 33.67 1.50 0.33 33.67
Plinth Protection of Pump House 4 12.50 2.00 0.33 33.33

Total CFT 144.58

28 Three (3) coats Weather shield as in external surface of Pump house
Preparing surface & painting with weathershield paint : three coats
Water Tank
External Side 4 13.50 6.25 337.50 To be verify at site
Pump House
Pump House External Wall 4 11.50 10.00 460.00 To be verify at site
Boundary Wall
Boundary Wall Panels (South Side ) 7 8.50 4.83 287.58
Boundary Wall Panels (South Side ) 2 8.00 4.83 77.33
Boundary Wall Panels (West Side ) 1 7.17 5.50 39.42
Boundary Wall Panels (West Side ) 1 6.25 5.17 32.29
Boundary Wall Panels (West Side ) 1 8.50 5.00 42.50
Boundary Wall Panels (West Side ) 1 5.83 5.17 30.14
Boundary Wall Panels (West Side ) 1 6.67 5.50 36.67
Boundary Wall Panels (North Side ) 1 8.42 4.92 41.38
Boundary Wall Panels (North Side ) 1 7.67 4.83 37.06
Boundary Wall Panels (North Side ) 5 8.50 4.83 205.42
Boundary Wall Panels (East Side ) 1 7.50 5.17 38.75
Boundary Wall Panels (East Side ) 1 6.25 5.25 32.81
Boundary Wall Panels (East Side ) 1 9.75 5.08 49.56
Boundary Wall Panels (East Side ) 1 7.50 5.00 37.50
Boundary Wall Panels (East Side ) 1 5.67 5.25 29.75
Deduction
Door (1) 7.00 3.50 (24.50)
Window (1) 4.00 4.00 (16.00)
Boundary Wall Gate (2) 3.00 6.00 (36.00)

Total SFT 1739.16

29 Three (3) coats of distempering as in internal surface of pump house
Distempering New surface : Three coats
Pump House
Wall Plaster 4 10.00 9.00 360.00
Ceiling 1 10.00 10.00 100.00
Window James 4 4.00 0.75 12.00
Door James 2 7.00 0.75 10.50
Door James 1 3.50 0.75 2.63
Deduction
Door (1) 7.00 3.50 (24.50)
Window (1) 4.00 4.00 (16.00)

Total SFT 444.63

30 Supply & fixing of Steel Door & Windows
Providing and Fixing steel Doors of 18 gauge thick sheet and angle iron frame 2" x
2" x 0.25", three (3) coats of good quality paint with lock arrangement and other
associated items complete.
 ISLAMIC RELIEF PAKISTAN

Date: 7 Nov, 2022

Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber
Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Final MB (as per Actual Work Done)
L W H/D Quantity
S.No. Description of Items Unit No. Remarks
ft ft ft
Boundary Wall Gate 1 3.00 6.00 18.00
Pump House Door 1 3.50 7.00 24.50
Pump House Window 1 4.00 4.00 16.00
Total SFT 58.50
31 Supply & fixing of Sign Board

Providing and installation of Sign Board size of 4’X3’ internal size using 18 gauge
steel sheet, 16 gauge pipe 1.5” dia as in frame of size 4.5' x 3.5' & 4' high, foots
with cross angle iron double strips of 1 feet length, writing of given data double
side with IR logo and minimum 6 x numbers of wall chalking of given data with IR
logo complete 5' X 8' size on the near by walls or as directed by Engineer.

1 1.00
Total Nos. 1.00
D Bore hole and Accessories (10" Dia)
32 Bore hole
Drilling of Bore holes for tube well in all types of soil and soft rock except hard rock
from ground level upto 328 ft depth (0m to 100m), including sinking, collection of
Rft 1 307 307.00
100 % corings and withdrawing of pipe, complete as per specifications: Dia of Bore
10" (250 mm) i/d
33 Casing Pipe (Blind Pipe)
Providing & Installation of PVC-U class C blind pressure pipe (non-recycled and
made of fresh polymers) of 8" internal dia, I/c lowering, jointing and fixing with 6" Rft 1 189 189.00
overlapping at joints.
34 Strainer pipe
Providing & Installation of PVC-U class C strainer pressure pipe (non-recycled and
made of fresh polymers) (with 5mm dia holes separated 15mm equaly) of 8" Rft 1 148.5 148.50
internal dia , I/c lowering, jointing and fixing with 6" overlapping at joints.
35 Filter cover
Filter mesh with cobbler thread for 13 ft strainer having diameter 8" No
36 End Cap (Plug)
End cap UPVC dia 8", class D No 1 1.00
37 Jointing solution
Jointing solution for fitting PVC pipes 250 ml Cane 1 1.00
38 Shrouding Area
Providing and Laying of Shrouding material (Crushed stones of size 1/8" to 1/4")
Cft 1 0.5234 307 160.68
around the casing pipe.
39 Manhole (18"X 18") -
Construction of brick masonary manhole (1.5'x1.5'x2') 4.5" thick wall for pressure
pump protection including plaster work, PVC manhole cover complete in all Job 1
respect as per instruction of engineer incharge.
40 De-watering
De-watering for cleaning of boring well by presure pump/compresor machine
Job 1
continuously for reqired discharge till reaching clean water
F Internal Electrification for Pump House
41 PVC Pipe for wiring
Supply and Erection PVC pipe for wiring purpose complete Recessed in walls/slab
a. including
3/4" i/d chase etc. Rft 1.00 60.00 60.00
b. 1" i/d Rft 1.00 20.00 20.00
42 Wiring & Power Cables
Supply and Erection single core PVC insulated copper conductor250/440 V grade
cable as per instruction of engineer incharge.
a. 3/0.029" (1.5mm2) Rft 1.00 150.00 150.00
b. 7/0.029" (2.5mm2) Rft 1.00 50.00 50.00
43 MS Sheet BACK BOXES
Supply and erection of M.S sheet boxes of 16 SWG 4" deep with 3/16" thick
backbite sheet top for recessed wiring including making holes for regulator, switch,
plug etc complete.
a. 4"x4" No 1.00 2.00 2.00
44 Light and Power switches
a. Supply and Erection switches for lighting pupose 10/15 Amp : Recessed type No 1.00 4.00 4.00
b. Supply and Fixing 10 Amp light plug No 1.00 1.00 1.00
c. Supply and Erection of single phase 2-Pole imported auto circuit breaker 30 Amp
No 1.00 1.00 1.00
complete with surface mounted PVC protection box.
45 LED Lights (SMD Type)
Supply and Erection of AC ENERGY EFFICIENT LED LIGHT BULBS (16-20 W) No 1.00 4.00 4.00
46 Wapda Service Cable
Supply and Erection of 2-core best quality (7/0.44") wapda service cable
Rft 1.00 50.00
(Aluminum) as per instruction of engineer incharge.
 ISLAMIC RELIEF PAKISTAN
44868.00

Resilient Initiative for Development and Adaptation in Tehsil Bara District Khyber

Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber
Over Head Water Tank
BAR BENDING SCHEDULE

Spacing Length in Rft

Ø Total
S. # Description Bar Shape C/C Nos of Bars Cut Length (Ft)
Bar Nos 3/8" 1/2" 5/8" 3/4" 1"
(inch)

1 Raft Foundation (15' x 15')

a Bottom bars 6" 4 21 x 2 x 1 42 15.50 ' - 0 " - 651.00 - - -

b Top bars 6" 4 21 x 2 x 1 42 15.50 ' - 0 " - 651.00 - - -

2 Plinth Beams
a Straight bars - (Top & Bottom) 0 8 x 1 x 4 32 16.5 ' - 0 " - - - - -

b Stirrups-1 of Plinth beams 6"

0 17 x 4 x 1 68 3.66 ' - 0 " - - - - -

c Stirrups-2 of Plinth beams 12"

0 17 x 4 x 1 68 4.82 ' - 0 " - - - - -
3 Columns Steel

a Columns Straight bars 0 8 x 1 x 4 32 20.00 ' - 0 " - - - - -

b Stirrups-1 of columns (zone A & B ends) 6"-9" 0 18 x 4 x 1 72 4.5 ' - 0 " - - - - -

c Stirrups-2 of columns (zone C mid) 6"-9" 0 18 x 4 x 1 72 5.5 ' - 0 " - - - - -

5 Water Tank Bottom Slab

a Slab Bottom bars 6" 0 38 x 2 x 1 76 18.8 ' - 0 " - - - - -

b Slab Top bars 6" 0 38 x 2 x 1 76 18.8 ' - 0 " - - - - -

6 Water Tank slab beams

a Straight bars-3/4" (top & bottom) 0 8 x 1 x 4 32 16.3 ' - 0 " - - - - -

b Stirrups-1 of bottom slab beam 6" 0 25 x 4 x 1 100 3.66 ' - 0 " - - - - -

c Stirrups-2 of bottom slab beam 12" 0 13 x 4 x 1 52 4.82 ' - 0 " - - - - -

7 Extra Bar at Pump House

a Top Bar 8" 4 23 x 4 x 1 91 3 ' - 3 " - 295.61 - - -

8 RCC Core Walls of Water Tank

a Main Vertical bars 8" 4 18 x 2 x 4 144 7 ' - 3 " - 1,044.00 - - -

b Horizontal bars 8" 4 9 x 2 x 4 72 14 ' - 0 " - 1,008.00 - - -

c Haunch bars 6" 4 18 x 1 x 1 18 3.84 ' - 0 " - - - -

9 Water Tank Top Slab

a Slab Bottom bars 8" 4 25 x 2 x 1 50 16 ' - 3 " - 812.50 - - -

9 Pump House slab

a Slab Bottom/top bars 8" 4 21 x 2 x 1 42 14 ' - 3 " - 598.50 - - -

Concealed beam around the tank wall at
10
Top level
b Straight bars 4 4 x 4 x 1 16 16 ' - 0 " - - - -

c Stirrups 3 54 x 1 x 1 54 2 ' - 0 " - - - -

11 Lintel Beam above Door/Window
a Straight bars 4 4 x 2 x 1 8 5 ' - 0 " - 40.00 - - -

b Stirrups 4 11 x 2 x 1 22 2.17 ' - 0 " - 47.67 - - -

Total Length Rft - 5,148.28 - - -

Weight Per Rft Kg 0.1706 0.3031 0.4732 0.6815 1.2114

Weight Kg - 1,560.4 - - -

Total Weight Kg 1,560

 ISLAMIC RELIEF PAKISTAN

Date: June 20, 2022

Project: : Resilient Initiative for Development and Adaptation (RIDA)

Drinking Water Supply Scheme at Kham Kalay Qamber Khel tribe Upper Bara Tirah district Khyber

Cost Estimate of Solarization

Composite
Rate of complete
S.No Discription unit rate (Rs
solar unit(Rs)
per Watt)
Supply and installation of submersible pump coupled with submersible rewindable electric motor
(ISO - 9906 Certified) submesible electric moter rewindable,water froof cable capable of giving
discharge 2500 US-GPH to 3000 US-GPH at total dynomic head 171 ft and pump setting 120 feet
along with solar panel (Tier-1, A-grade mono crystiline with minimum 21.2% efficiency modules),solar
structure system (Manual Tracker System), Earthing system and all accessories like
controller/inveter, submersible flat cable, column pipe, Top set (Sluice valves, Non return Valves,
Gate valve, presssure guage, bends, suspension and clamps, stainless steel rope, cable ties, nut bolt
and rubber gaskets etc.) alongwith Solar System complete in all respect for following parameters as
per approved specification for supply and installations of solar panels and allied equipments of KP
Govt. (Anex"A" attached)
Dischage US-
Head (TDH)- ft
GPH
Water Horse Power (WHP)=(US-GPH*TDH)/(60*3960)
2795 323 175 1,690,500.00
3.80

Pump Efficiency % 70%

Moter Efficiency % 75%

Pump Shaft Power (Pump-HP) : =WHP/Pump efficiency 5

Motor Input Power (Watt): =(Pump shaft

5401
power*746)/Moter efficiency
Total PV Power (WP): =Motor input power * Factor of
9452.31
safety (1.75)
Total Cost Per Scheme (PKR) 1,690,500.00
No of Scheme 1.00
Total Amount (PKR) 1,690,500.00