Bp1 Modified Boq-08 April 12

TENTATIVE MODIFIED BOQ (FOR INFO ONLY)
PROJECT : KUWAIT UNIVERSITY
DATE:
15-Jan-12
SUBJECT : MODIFIED BOQ AFTER VARIATION ORDERS & PVO's
CONTRACT BOQ
BOQ
Page No.
Item no
VARIATION ORDERS AND PVO'S
MODIFED BOQ
ACTIVITY
Contract Qty
UNIT
Original Unit
rate
Gross Original Contract

value
Discounted Unit
Rate
NET CONTRACT VALUE

AFTER DISCOUNT
E.I. 01 QTY
PVO'S QTY
REMARKS
REVISED
QUANITIES
0.93401110495
Unit Rate
REVISED AMOUNT-KD
0.93401110
NET
ADDITION/DEDUCTIONS
0.934
BILL NO.1 - GENERAL REQUIREMENTS
Engineers Offices,Furnitures,Fittings and Equipment; including

cooling, heating,power,lighting,finishes etc
1.00
item
40,320.290
40,320.290
37,659.599
37,659.599
0.00
0.00
1.00
37,659.599
37,659.599
1/11, 1/12 & 1/13 s-t/a-t & a-i
Project Manager / Construction Managers

Offices,Furnitures,Fittings and Equipment; including
cooling,heating,power,lighting finishes etc
1.00
item
55,914.680
55,914.680
52,224.932
52,224.932
0.00
0.00
1.00
52,224.932
52,224.932
1/13. 1/14 & 1/15 j-u/ a-u /a-g
Engineers Representative Office,Furnitures,Fittings and

Equipment; including cooling,heating,power,lighting finishes
etc
1.00
item
101,990.680
101,990.680
95,260.428
95,260.428
0.00
0.00
1.00
95,260.428
95,260.428
185,144.958
1/10 & 1/11
k-s/a-r
SUB TOTAL
198,225.650
185,144.958
BILL NO.2 - MEASURED WORKS
DIVISION 2 - EXISTING CONDITION -EXISTING STRUCTURES
Demolish existing structures

2/2
2/2
2/2
2/2
a
b
c
d
Demolition of existing wire fence

Demolition of existing Asphalt Road
Removal of old electrical pole
Removal of existing gate
1,443.00
14,586.00
15.00
1.00
M
M3
no,
no.
2.630
0.380
7.520
112.730
3,795.090
5,542.680
112.800
112.730
2.456
0.355
7.024
105.291
3,544.656
5,176.925
105.356
105.291
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Refer to cost breakdownAnnex-1 (PVO's)
Carefully remove and relocate all existing structures and all

associated accessories
2/2
Existing steel caravan approximately 95m2; drawing

SSH/EWK/0230/C1045
1.00
item
2/2
Existing telephone line including all associated post, ducts,

anchors etc
306.00
15.030
2/2
Existing cabin; Approximately 4m x 20m- drawing

SSH/EWH/0460/C1056
1.00
no
2,404.810
2/2
1.00
no
360.720
2/3
4.00
nr
1,442.880
5,771.520
2/3
Existing Steel Water Tank-approximately 3m x 4m

Existing cabin; overall size on plan 12m x 4m approximately;
drawing SSH/EWK/0470/C1057
1.00
nr
12,024.030
12,024.030
2/3

1.00
nr
480.960
480.960
2/3
Existing canopy; overall size on plan 66m x 5.5m

approximately; drawing SSH/EWK/0470/C1057
1.00
nr
1,503.000
1,503.000
2/3

1.00
nr
526.050
526.050
2/3
Existing generator; drawing SSH/EWK/0470/C1057
1.00
nr
112.730
112.730
2/3
1.00
nr
360.720
2/3
Existing water tank; drawing SSH/EWK/0470/C1057

Existing fence and all associated gates, posts etc complete as
shown on drawing SSH/EWK/0470/C1057
Removal of Concrete Boundary Wall
238.00
22.550
2/3
2/3
2/3
2/3
2/3
N/A
2,855.710
2.456
0.355
7.024
105.291
3,544.656
5,176.925
105.356
105.291
2,667.265
2,667.265
0.00
-1.00
2,667.265
0.000
4,599.180
14.038
4,295.685
0.00
0.00
306.00
14.038
4,295.685
2,404.810
2,246.119
2,246.119
0.00
0.00
1.00
2,246.119
2,246.119
360.720
336.916
336.916
0.00
0.00
1.00
336.916
336.916
1,347.666
5,390.664
0.00
-4.00
0.00
1,347.666
0.000
(5,390.664)
11,230.578
11,230.578
0.00
-1.00
0.00
11,230.578
0.000
(11,230.578)
449.222
0.00
-1.00
0.00
449.222
0.000
(449.222)
1,403.819
0.00
-1.00
0.00
1,403.819
0.000
(1,403.819)
491.337
491.337
0.00
-1.00
0.00
491.337
0.000
(491.337)
105.291
105.291
0.00
-1.00
0.00
105.291
0.000
(105.291)
360.720
336.916
336.916
0.00
-1.00
0.00
336.916
0.000
(336.916)
5,366.900
21.062
5,012.744
0.00
-238.00
0.00
21.062
0.000
(5,012.744)
105.291
2,855.710
449.222
1,403.819
MOM # 11
0.00
(2,667.265)
1,216.00
lm
128,033.943
0.00
-327.00
889.00
105.291
93,603.763
(34,430.180)
1.00
nr
3,246.490
3,246.490
3,032.258
3,032.258
0.00
-1.00
0.00
3,032.258
0.000
(3,032.258)
1.00
nr
4,599.190
4,599.190
4,295.695
4,295.695
0.00
-1.00
0.00
4,295.695
0.000
(4,295.695)
1.00
nr
601.200
601.200
561.527
0.00
-1.00
0.00
561.527
0.000
(561.527)
Carefully remove existing nursery complex, transport and re

assemble GRP tank, generator and pump room and all related
MEP work for new plant nursery
1.00
item
15,030.030
15,030.030
14,038.215
0.00
0.00
1.00
14,038.215
14,038.215
Supply and Install Corrugated GI Sheet Fence (2-locations at

#4 & # 5)
0.00
LM
0.000
0.000
0.000
0.00
102.00
102.00
10.000
1,020.000
421.146
350.955
982.673
0.00
0.00
0.00
-2.00
0.00
1.00
1.00
1.00
3.00
140.382
350.955
491.337
140.382
350.955
1,474.010

Existing cabin; overall size on plan 32.25m x 9.5m
Existing mosque; overall size on plan 10m x 4m approximately;
112.730
137,079.680
561.527
14,038.215
0.000
New Item/PVO's
1,020.000
Raising the Top of Manholes
2/4
Refer to cost breakdownAnnex-2/PVO's
STORM MANHOLES
2/4
2/4
2/4
1,443.00
14,586.00
15.00
1.00
a
b
c
Revised Contract Qty/Amount
Approximately 1.00 m high raise

3.00
1.00
2.00
Nr
Nr
Nr
150.300
375.750
526.050
450.900
375.750
1,052.100
140.382
350.955
491.337
1 of 25
(280.764)
491.337
22 December 2011
DATE:
15-Jan-12
CONTRACT BOQ
BOQ
Page No.
Item no
Contract Qty
2/4
2/4
2/4
d
e
f
2/4
2/4
2/4
2/4
2/4
2/4
g
h
i
j
k
l
1.00
2.00
1.00

Approximately
Approximately
Approximately
Approximately
Approximately
Approximately
2/6
4.00
1.00
1.00
5.00
2.00
1.00
1.00 m high raise

2.0 m high raise
3.0 m high raise
4.00 m high raise
5.0 m high raise
5.50 m high raise
DIVISION 10- SPECIALTIES
ADVERTISEMENT HOARDINGS -8000 MM HIGH
DIGITAL/PRINT BANNERS/STICKERS WITH LAMINATION
UNIT
Original Unit
rate

value
Discounted Unit
Rate
Nr
Nr
Nr
601.200
751.500
826.650
601.200
1,503.000
826.650
561.527
701.909
772.100
NET CONTRACT VALUE

AFTER DISCOUNT
561.527
1,403.819
772.100
E.I. 01 QTY
PVO'S QTY
0.00
0.00
0.00
-1.00
0.00
-1.00
10.00
SEWER MANHOLES
2/6
MODIFED BOQ
ACTIVITY
150.300
300.600
450.900
601.200
751.500
826.650
601.200
300.600
450.900
3,006.000
1,503.000
826.650
140.382
280.764
421.146
561.527
701.909
772.100
561.527
280.764
421.146
2,807.637
1,403.819
772.100
0.00
0.00
0.00
0.00
0.00
0.00
14.00
4,780.00
256.890
1,227,934.200
239.938
1.00
Item
344,849.060
344,849.060
1.00
Item
71,043.340
Item
37,575.080
REVISED
QUANITIES
2/8
IRRIGATION SYSTEM FOR PALM NURSERY AREA-COMPLETE
REVISED AMOUNT-KD
NET
ADDITION/DEDUCTIONS
561.527
701.909
772.100
1,403.819
-
(561.527)
(772.100)
-1.00
1.00
1.00
-3.00
-2.00
-1.00
3.00
2.00
2.00
2.00
0.00
0.00
140.382
280.764
421.146
561.527
701.909
772.100
421.146
561.527
842.291
1,123.055
-
(140.382)
280.764
421.146
(1,684.582)
(1,403.819)
(772.100)
-5.00
9.00
239.938
1,146,904.179
322,092.852
Refer to cost breakdownAnnex-2/PVO's
1,146,904.179
0.00
0.00
4,780.00
322,092.852
322,092.852
0.00
0.00
1.00
322,092.852
71,043.340
66,355.268
66,355.268
0.00
0.1980
1.198
66,355.268
79,492.948
37,575.080
35,095.542
35,095.542
0.00
0.00
1.00
35,095.542
35,095.542
DIVISION 22-PLUMBING
2/7
Unit Rate
0.00
2.00
0.00
-3.00
Nr
Nr
Nr
Nr
Nr
Nr
REMARKS
Refer to breakdown-Annex-3
13,137.680
DIVISION 31- EARTHWORKS

1.00
SITE CLEARING
REMOVE ALL EXISTING TREES
PVO's
2/8
Approximately 1.00 m diameter
246.00
Nos.
1.500
369.000
1.401
344.650
0.00
-246.00
0.00
1.401
(344.650)
2/8
82.00
Nos.
3.010
246.820
2.811
230.533
0.00
-82.00
0.00
2.811
(230.533)
2/8
180.00
Nos.
4.130
743.400
3.857
694.344
0.00
-180.00
0.00
3.857
(694.344)
2/8
187.00
Nos.
4.510
843.370
4.212
787.717
0.00
-187.00
0.00
4.212
(787.717)
2/8
301.00
Nos.
6.010
1,809.010
5.613
1,689.635
0.00
-301.00
0.00
5.613
(1,689.635)
2/8
32.00
Nos.
6.760
216.320
6.314
202.045
0.00
-32.00
0.00
6.314
(202.045)
2/8
82.00
Nos.
7.520
616.640
7.024
575.949
0.00
-82.00
0.00
7.024
(575.949)
2/8
2.00
Nos.
9.020
18.040
8.425
16.850
0.00
-2.00
0.00
8.425
(16.850)
2/8
4.00
Nos.
10.520
42.080
9.826
39.303
0.00
-4.00
0.00
9.826
(39.303)
2/8
All other trees other than the Trees mentioned above
670.00
Nos.
6.010
4,026.700
5.613
3,760.983
0.00
0.00
670.00
5.613
3,760.983
-
2/8
Breaking up and removal of underground services,

tanks, piping, ducts and the like ; capping and sealing;
filling as necessary to proposed formation level
1.00
Item
15,030.030
15,030.030
14,038.215
14,038.215
0.00
0.00
1.00
14,038.215
14,038.215
2/8
Re-route/ divert the any existing underground utilities

including obtaining all statutory permits and approval;
removal of debris off site and make good all work
disturbed
1.00
Item
30,060.060
30,060.060
28,076.430
28,076.430
0.00
0.00
1.00
28,076.430
28,076.430
2/9
STRIPPING INCLUDING CARTING AWAY OF UNSUITABLE

MATLS
STRIPPING WORKS
2.4.8
1,191,491.00
M3
0.380
452,766.580
0.355
422,889.014
-492,966.31
0.00
Refer to E I # 01
698,524.69
0.355
247,923.331
(174,965.683)
1,105,526.00
M3
0.345
381,406.470
0.322
356,237.878
-167,738.00
-2,095.00
Refer to E I # 01
935,693.01
0.322
301,511.942
(54,725.937)
19,594.00
M3
0.345
6,759.930
0.322
6,313.850
-19,594.00
0.00
Refer to E I # 01
0.00
0.322
1,891,835.00
M3
0.345
652,683.075
0.322
609,613.240
-269,992.98
0.00
Refer to E I # 01
1,621,842.03
0.322
EXCAVATION WORKS
2/9
Main Campus area bounded by URR
2/9
Ring Road medical Campus
2/9
8M Bldg Basements including Oasis
2 of 25
522,612.369
(6,313.850)
(87,000.871)
22 December 2011
DATE:
15-Jan-12
CONTRACT BOQ
BOQ
Page No.
Item no
UNIT
Original Unit
rate

value
Discounted Unit
Rate
14,328.00
M3
0.500
7,164.000
0.467
6,691.256
0.00
M3
0.345
0.000
0.322
0.000
611,514.00
M3
0.300
183,454.200
0.280
171,348.260
1,657,729.00
0.00
2,279,493.00
M3
0.380
866,207.340
0.355
809,047.275
-850,396.16
-118,520.12
756,764.00
M3
0.355
268,651.220
0.332
250,923.223
-341,194.36
-19,316.43
Contract Qty
2/9
MODIFED BOQ
ACTIVITY
Excavation for Plant Pits
N/A
Tunnel/Shelter Area
2/9
f&g
STOCKPILING
2/9
h&i
2/10
a,b,c & d
Backfilling with selected excavated materials from site (

Specification 31 00 00) including levelling , compacting
COLLAPSE POTENTIAL
NET CONTRACT VALUE

AFTER DISCOUNT
REVISED
QUANITIES
NET
ADDITION/DEDUCTIONS
PVO'S QTY
REMARKS
0.00
2,878.00
Refer to breakdown-Annex-3
17,206.00
0.467
8,035.285
1,344.030
1,119,115.10
-10,277.14
New Scope of work
1,108,837.96
0.322
357,305.104
357,305.104
2,269,243.00
0.280
635,849.449
464,501.188
Saaf areas included
1,310,576.72
0.355
465,155.420
(343,891.855)
Saaf areas included
396,253.21
0.332
131,387.239
(119,535.984)
E.I. 01 QTY
Unit Rate
REVISED AMOUNT-KD
DIVISION 32 EXTERIOR IMPROVEMENTS
2/12
Supply, erection and maintenance of security fence including

all excavation, backfilling, foundations, column bases, grd.
beams fittings,fixing iron mongery etc.
1,216.00
133.710
162,591.360
124.887
151,862.136
0.00
-1,216.00
0.00
124.887
2/12
Supply, erection and maintenance of chain link fence around

plant nursery including all fittings,fixing iron mongery etc.
2,974.00
22.550
67,063.700
21.062
62,638.241
0.00
-2,075.00
899.00
21.062
2/12
Extra over for gates; Overall size 4 m wide x 6 m long.
6.00
nr
676.350
4,058.100
631.718
3,790.310
0.00
-6.00
0.00
631.718
2/12
Landscape irrigation system including design procurement,delivery, re-used and new equipment like pumps
controllers RCV's, reservoirs etc.. For fully automative system
sufficient to irrigate all palms and hedges. Estimated daily
demand 543 m3
1.00
item
48,847.600
48,847.600
45,624.201
45,624.201
0.00
0.1792
Refer to Cost Breakdown Annex 3
1.1792
2/12
Planting soil mix including mixing, transport, placing, levelling

and compacting.
14,328.00
m3
6.010
86,111.280
5.613
80,428.892
0.00
2,878.00
18,934.693
(151,862.136)
(43,703.547)
(3,790.310)
45,624.201
53,800.970
8,176.769
17,206.00
5.613
96,583.101
16,154.210
Carefully remove and transplant palms from existing site to

the proposed plant nursery site ..
2/13
2/13
Palms from research area
1,800.00
nr
30.060
54,108.000
28.076
50,537.473
0.00
0.00
1,800.00
28.076
50,537.473
2/13
KU palms
1,484.00
nr
30.060
44,609.040
28.076
41,665.339
0.00
425.00
1,909.00
28.076
53,597.639
11,932.300
2/13
Plants including transport, preparing planting, planting

maintenance, providing protection and all accessories as
specified.
11,044.00
nr
9.020
99,616.880
8.425
93,043.272
0.00
2,453.00
13,497.00
8.425
113,709.798
20,666.526
2/13
Supply, install and maintain shade netting to protect

concarpus shelter belt and palms from winds complete in
accordance with the drawings and specifications.
11,980.00
2.630
31,507.400
2.456
29,428.261
0.00
2,098.00
14,078.00
2.456
34,580.949
5,152.687
2/13
Maintenance of existing palms and new Conocarpus trees for

365 calendar days from date of substantial completion
including but not limited to irrigation system, fertilising,
pruning, mulching, cleaning, cutting etc Maintenance for
one year.
1.00
item
27,054.060
27,054.060
25,268.792
25,268.792
0.00
0.2151
1.2151
25,268.792
30,704.044
5,435.252
SUB TOTAL
5,398,067.555
5,041,855.042
4,882,480.065
(159,374.976)
OTHER VARIOUS WORKS
Acceleration of Works
N/A
For additional excavation works
0.00
m3
0.000
0.000
0.000
1,053,347.00
New Item-EI # 01
1,053,347.00
0.371
390,791.737
390,791.737
N/A
For additional stockpiling works
0.00
m3
0.000
0.000
0.000
1,822,993.00
New Item-EI # 01
1,822,993.00
0.115
209,644.195
209,644.195
600,435.932
600,435.932
SUB TOTAL
0.000
0.000
RE-CLASSIFICATION OF EXCAVATED MATRIALS AT TUNNEL

AND SHELTERS
N/A
SOLID ROCK MATERIALS
0.00 M3
0.00
0.00
0.00
0.966
N/A
NORMAL MATERIAL AS PER CONTRACT
0.00 M3
0.00
0.00
0.00
0.322
3 of 25
22 December 2011
DATE:
15-Jan-12
CONTRACT BOQ
BOQ
Page No.
Item no
MODIFED BOQ
ACTIVITY
Contract Qty
UNIT
Original Unit
rate

value
Discounted Unit
Rate
NET CONTRACT VALUE

AFTER DISCOUNT
E.I. 01 QTY
PVO'S QTY
REMARKS
REVISED
QUANITIES
Unit Rate
REVISED AMOUNT-KD
NET
ADDITION/DEDUCTIONS
SUB TOTAL
GROSS AMOUNT
5,596,293.205
5,227,000.000
4 of 25
5,668,060.956
441,060.956
22 December 2011
SUBJECT : LIST/UPDATE OF PROPOSED POTENTIAL VARIATION ORDERS FROM THE ORIGINAL BPDESCRIPTION
ITEM
1
1.1
Contract BOQ
Qty.
CHANGES FROM THE ORIGINAL CONTRACT

MODIFUCATION OF EXISTING CONDITION AND FOR EXTERIOR
IMPROVEMENTS
Omission of Various Types of Cabins, Canopies, Mosque and others
Omission of work: Supply and erection of Security fence (BW)
1216
Omission on the Removal of Boundary Wall (ON HOLD)

Additional Work: Supply and erection of Chain Link fence to replace
the omitted Security Fence at UST opposite to UA
1216
d
e
1.2
Additional work: Retain Temporary Corrugated sheet fence (at 2

locations # 4 & 5)
SUB TOTAL
EARTHWORKS MODIFICATION AT SAAF and OTHER AREAS
N/A
Omission: Backfilling Works to SAAF Areas
222,607.32
Omission : Treatment of Collapse Potentialto SAAF areas
Omission: Treatment of Collapse Potential to Parcels 118, 119, 121, & 124
7,319.66
Omission : Excavation Works at the slope od parcel 109 & 110 in order to
protect the existing manholes
2,095.00
ADDITION : Collapse Treatment for Parcels 813 & 814
34,190.18
SUB TOTAL
1.3
a
EXISTING TREES REMOVAL

Omission : Removal of Existing Trees of various sizes
1786
SUB TOTAL
1.4
a
b
c
MANHOLES
Omission: Storm Manhole (MH -04A) to be done by BP # 4B Contractor
Omission : Sanitary Manholes (MH- A10 and MH-A13 to MH-A18) to be
done by BP # 5 Contractor
Changes of Manhole Raise work as per actual site condition and approved
shop drawings
1
7
c.1 Storm Manholes chnages due to actual site condition
10
SUB TOTAL
NURSERY AREA
1.5
a
b
c
d
Additional Pit excavation for additional Palm and Conocarpus Trees

Additional Soil Mix for additional Palm & Conocarpus Trees
Replantation of additional Palm Trees
Additional Conocarpus Trees
Additional Tilden wind break netting and omission of same from

the old location
f
g
h
New Irrigation System for Palm Trees

New Irrigation System for Hedges and Landscape areas
Maintenance of additional Palm and Conocarpus trees
SUB TOTAL
14,328.00
14,328.00
3,284.00
11,044.00
11,980.00
100%
100%
100%
Omission of Chain Link Fence at the Plant Nursery Area
1.6
a
b
Omission on the General Scope of Work for the Chain Link Fence
Omission of the gates-4000mm wide x 6000mm long
SUB TOTAL
2,974.00
6.00
CHANGES FROM THE ENGINEER'S INSTRUCTION NO. 01

(E.I. 01)
2
2.1
Resultant of Modified Scope of Shelter excavation
Omission of Excavation Works (for omitted in betweeen areas of shelters)
161,000.00
Deductive Stockpiling Works of omitted excavated materials
161,000.00
SUB TOTAL
Re-classified excavated material from Tunnel and Shelters
2.2
a
Additional : Solid Rock Excavation
N/A
Omission: Normal excavation as per contract
N/A
SUB TOTAL
Omission : Excavation Works at Tunnel and Shelter (4B-2) in order to
protect the existing manholes
2.3
10277.14
SUB TOTAL
ADVERTISEMENT and HOARDING

Modified design concept of Digital Print Media including changes in
structural framing and civil works
3.2 Removal of Advertisement and Hoarding
3.1
4780
4780
Omitted length of Advertisement and Hoarding as per approved shop

drawing
Omitted length of Digital Print Media as per approved length of
3.4
hoarding
SUB TOTAL
3.3
TEMPORARY POWER CONNECTION/IRRIGATION PUMPS

SUB TOTAL
APPROXIMATE AMOUNTS
4780
4780
N/A
ROM THE ORIGINAL BP-1 CONTRACT & E.I. # 01

Executed Qty
V.O. Qty
UNIT
BOQ Reference
Item
BOQ Item No. 2/3 " a to

h,j,k & l" & 2/2 "e"
UNIT PRICE
(1.00)
(1,216.00)
Lm
BOQ Item No. 2/12, "a"
124.887
1,022.00
(102.00)
BOQ Item No. 2/3, "i"
105.291
889.00
889.00
Lm
BOQ Item No. 2/12, "b"
21.062
102.00
102.00
New Item
10.00
34,977.330
104,087.20
(118,520.12)
M3
BOQ Item No. 2/9, "h"
0.355
18,936.41
(15,253.77)
M3
BOQ Item No. 2/10, "a-d"
0.332
(7,319.66)
M3
0.332
(2,095.00)
M3
BOQ Item No. 2/9, "d"
0.322
3257.2
3,257.20
M3
0.332
670
(1,116.00)
Nos.
BOQ Item No. 2/8, "b-j"

(Prorata)
4.105
(1.00)
Nos.
BOQ Item No. 2/4, "c"
491.33
(7.00)
Nos.
BOQ Item No. 2/4, "g-l"
581.58
(2.00)
Nos.
BOQ Item No. 2/4, "a & c"

(Prorata)
315.86
GDC V.O. Variation claim

(Ref Letter #
PM/10/L/040/11 dated 06
Sept 2011)
17,206.00
17,206.00
3,709.00
13,497.00
2,878.00
2,878.00
425.00
2,453.00
M3
M3
Nr
Nr
0.467
5.613
28.079
8.425
14,078.00
2,098.00
2.456
119.799%
117.922%
121.510%
19.799%
17.922%
21.5%
item
item
item
66,355.27
45,624.20
25,268.49
0
0
(2,974.00)
(6.00)
M
Nr
BOQ Item No. 2/12, "b"

BOQ Item No. 2/12, "c"
21.06
631.38
(161,000.00)
M3
BOQ Item No. 2/9, "h"
0.330
(161,000.00)
M3
BOQ Item No. 2/9, "f"
0.280
BOQ Item No. 2/9, "d"
0.322
M3
M3
(10,277.14)
M3
Lm
Lm
4738.3
(41.70)
Lm
BOQ Item No. 2/6, "a"
239.938
4738.3
(41.70)
Lm
BOQ Item No. 2/6
67.124
(12.00) Months
46.80
APPROXIMATE RESULTANT AMOUNT (DEDUCTIVE)
18-Dec-11
DATE :
ESTIMATED AMOUNT-KD
Negative
Positive
REFERENCE/REMARKS/ACTIONS
CCA/SSH submitted Scope of Work and Cost

Calculations to TP as per CCA/SSH letterTP/LTR/04048-42/042/10, Dated 18 August 2010
(34,977.330)
Special Meeting # 11 (Refer to Cost Breakdown)
(151,862.590)
Special Meeting # 08 (refer to cost breakdown)
(10,739.69)
As per Special Meeting #08
(197,579.608)
18,724.118
1,020.00
Special Meeting # 08
19,744.118
Special Meeting # 10 dated 20 April 2010
balance of work after KU Instruction (refer Special
Meeting # 12)
balance of work after KU Instruction (refer Special
Meeting # 12)
(42,074.64)
(5,064.25)
(2,430.13)
TP Instruction (refer Special Meeting # 12)
(674.59)
To protect the existing Manholes along the slopes of

Parcel 109 & 110
(50,243.611)
1,081.39
E Mails
1,081.390
(4,581.18)
(4,581.180)
TP letter ref # TP/KUCP/LTR/C0220/1803 dated 23

August 2010 (to be finalized)
Reference: Special Meeting # 11 & 12
(491.33)
Reference: Special Meeting # 11
(4,071.03)
Reference: Special Meeting # 11 & 12
(631.72)
(5,194.073)
reference :Approved shop drawings/cost breakdown
GDC/SUB/OT/PM/072, Rev 1, dated 25 Oct 11/SSH

COMMENTED, ACTIONED CODE "B"
1,344.030
16,154.210
11,932.300
20,666.526
5,152.688
13,137.680
8,176.769
5,435.252
81,999.455
Scope of Work and Cost estimate, reviewed by SSHfound in order -Code B
(62,637.496)
(3,788.304)
(66,425.800)

(53,130.00)
refer to revised EI # 01 shop drwg.
(45,080.00)
(98,210.000)
refer to revised EI # 01 shop drwg.
Subject to final qualification of Material (to be

confirmed)/PM/10/L/011/11 dated 21 -03-11
Subject to final qualification of Material (to be
confirmed)/PM/10/L/011/11 dated 21 -03-11
(3,309.24)
(3,309.239)
Contractor's Letter GDC/SUB/OT/AE/665
No Cost impact ( refer to GDC letter ref. #

PM/10/L/066/11- Dated 01 December 2011
To be finalized
(10,005.418)
Approved Shop Drawing/Actual at site
(2,799.059)
Approved Shop Drawing/Actual at site
(12,804.477)
(561.60)
(561.600)
(438,909.588)
(336,084.63)
Assumed 12mos.-(Actual No. of Months and

Amount to be determined later)/Ref. #
KUCP/GDC/MCIL-BP1/04/11, DATED April 04,
2011/TP/KUCP/LTRCO220/2731, dated 15 March
2011
102,824.963
APPROXIMATE COST ONLY (TO BE FINALIZED)
REVISED CONTRACT BOQ
DATE:
8-Apr-12
CONTRACT BOQ
BOQ
Page No.
Item no
MODIFED BOQ
ACTIVITY
Contract Qty
UNIT
Original Unit rate

value
Discounted Unit
Rate
NET CONTRACT VALUE AFTER

DISCOUNT
REVISED
QUANITIES
0.93401110495
Unit Rate
REVISED AMOUNT-KD
0.93401110
0.934
BILL NO.1 - GENERAL REQUIREMENTS

1.00
item
40,320.290
40,320.290
37,659.599
37,659.599
1.00
37,659.599
37,659.599
1/11, 1/12 & 1/13 s-t/a-t & a-i

Offices,Furnitures,Fittings and Equipment; including
1.00
item
55,914.680
55,914.680
52,224.932
52,224.932
1.00
52,224.932
52,224.932
1/13. 1/14 & 1/15 j-u/ a-u /a-g

Equipment; including cooling,heating,power,lighting finishes
etc
1.00
item
101,990.680
101,990.680
95,260.428
95,260.428
1.00
95,260.428
95,260.428
1/10 & 1/11
k-s/a-r
SUB TOTAL
198,225.650
185,144.958
185,144.958
BILL NO.2 - MEASURED WORKS

DIVISION 2 - EXISTING CONDITION -EXISTING STRUCTURES
Demolish existing structures
2/2
2/2
2/2
2/2
a
b
c
d

1,443.00
14,586.00
15.00
1.00
M
M3
no,
no.
2.630
0.380
7.520
112.730
3,795.090
5,542.680
112.800
112.730
2.456
0.355
7.024
105.291
3,544.656
5,176.925
105.356
105.291
0.00
8,983.44
15.00
-1.00
Carefully remove and relocate all existing structures and all

associated accessories
2.456
0.355
7.024
105.291
3,188.440
105.356
(105.291)
2/2
Existing steel caravan approximately 95m2; drawing

SSH/EWK/0230/C1045
1.00
item
2/2
Existing telephone line including all associated post, ducts,

anchors etc
306.00
15.030
2/2
Existing cabin; Approximately 4m x 20m- drawing

SSH/EWH/0460/C1056
1.00
no
2,404.810
2/2
1.00
no
360.720
2/3
4.00
nr
1,442.880
5,771.520
2/3
Existing Steel Water Tank-approximately 3m x 4m

2,667.265
2,667.265
0.00
4,599.180
14.038
4,295.685
306.00
2,404.810
2,246.119
2,246.119
360.720
336.916
336.916
1,347.666
11,230.578
2,855.710
2,855.710
1.00
nr
12,024.030
12,024.030
1.00
nr
480.960
480.960
2,667.265
0.000
14.038
4,295.685
1.00
2,246.119
2,246.119
1.00
336.916
336.916
5,390.664
0.00
1,347.666
0.000
11,230.578
0.00
11,230.578
0.000
449.222
0.00
449.222
0.000
1,403.819
0.00
1,403.819
0.000
2/3

2/3

1.00
nr
1,503.000
1,503.000
2/3

1.00
nr
526.050
526.050
491.337
491.337
0.00
491.337
0.000
2/3
Existing generator; drawing SSH/EWK/0470/C1057
1.00
nr
112.730
112.730
105.291
105.291
0.00
105.291
0.000
14 of 25
449.222
1,403.819
08 April 2012
DATE:
8-Apr-12
CONTRACT BOQ
BOQ
Page No.
Item no
2/3
2/3
2/3
2/3
MODIFED BOQ
ACTIVITY
Existing water tank; drawing SSH/EWK/0470/C1057

Existing fence and all associated gates, posts etc complete as
shown on drawing SSH/EWK/0470/C1057
Removal of Concrete Boundary Wall
Existing cabin; overall size on plan 32.25m x 9.5m
Existing mosque; overall size on plan 10m x 4m approximately;
Contract Qty
UNIT
Original Unit rate

value
Discounted Unit
Rate

DISCOUNT
REVISED
QUANITIES
Unit Rate
REVISED AMOUNT-KD
1.00
nr
360.720
360.720
336.916
336.916
0.00
336.916
238.00
22.550
5,366.900
21.062
5,012.744
0.00
21.062
0.000
1,216.00
lm
137,079.680
105.291
128,033.943
1,022.00
105.291
107,607.475
1.00
nr
3,246.490
3,246.490
3,032.258
3,032.258
0.00
3,032.258
0.000
1.00
nr
4,599.190
4,599.190
4,295.695
4,295.695
0.00
4,295.695
0.000
1.00
nr
601.200
601.200
561.527
0.00
561.527
0.000
15,030.030
15,030.030
14,038.215
1.00
14,038.215
14,038.215
0.000
0.000
102.00
10.000
1,020.000
2/3
2/3
2/3
Carefully remove existing nursery complex, transport and re

assemble GRP tank, generator and pump room and all related
MEP work for new plant nursery
1.00
item
N/A
Supply and Install Corrugated GI Sheet Fence (2-locations at #4

& # 5)
0.00
LM
112.730
561.527
14,038.215
0.000
0.000
0.000
2/4
STORM MANHOLES
2/4
2/4
2/4
2/4
2/4
2/4
a
b
c
d
e
f
Approximately
Approximately
Approximately
Approximately
Approximately
Approximately
2/4
2/4
2/4
2/4
2/4
2/4
g
h
i
j
k
l
Approximately
Approximately
Approximately
Approximately
Approximately
Approximately
1.00 m high raise

2.50 m high raise
3.50 m high raise
4.00 m high raise
5.0 m high raise
5.50 m high raise
3.00
1.00
2.00
1.00
2.00
1.00
Nr
Nr
Nr
Nr
Nr
Nr
150.300
375.750
526.050
601.200
751.500
826.650
450.900
375.750
1,052.100
601.200
1,503.000
826.650
140.382
350.955
491.337
561.527
701.909
772.100
421.146
350.955
982.673
561.527
1,403.819
772.100
1.00
1.00
3.00
0.00
2.00
0.00
140.382
350.955
491.337
561.527
701.909
772.100
140.382
350.955
1,474.010
1,403.819
-
4.00
1.00
1.00
5.00
2.00
1.00
Nr
Nr
Nr
Nr
Nr
Nr
150.300
300.600
450.900
601.200
751.500
826.650
601.200
300.600
450.900
3,006.000
1,503.000
826.650
140.382
280.764
421.146
561.527
701.909
772.100
561.527
280.764
421.146
2,807.637
1,403.819
772.100
3.00
1.00
1.00
2.00
1.00
-1.00
140.382
280.764
421.146
561.527
701.909
772.100
421.146
280.764
421.146
1,123.055
701.909
(772.100)
4,780.00
256.890
1,227,934.200
239.938
1,146,904.179
4,738.30
239.938
1,136,898.760
1.00
Item
344,849.060
344,849.060
322,092.852
322,092.852
319,282.914
SEWER MANHOLES
1.00 m high raise
2.0 m high raise
3.0 m high raise
4.00 m high raise
5.0 m high raise
5.50 m high raise
2/6
2/6
322,092.852
0.99
2/7
IRRIGATION SYSTEM FOR PALM NURSERY AREA-COMPLETE
1.00
Item
71,043.340
71,043.340
15 of 25
66,355.268
66,355.268
1.198
66,355.268
79,492.948
08 April 2012
DATE:
8-Apr-12
CONTRACT BOQ
BOQ
Page No.
Item no
MODIFED BOQ
ACTIVITY
UNIT
Original Unit rate

value
Discounted Unit
Rate
1.00
Item
37,575.080
37,575.080
35,095.542
Contract Qty

DISCOUNT
REVISED
QUANITIES
Unit Rate
REVISED AMOUNT-KD

2/8
SITE CLEARING
35,095.542
1.00
35,095.542
35,095.542

2/8
246.00
Nos.
1.500
369.000
1.401
344.650
0.00
1.401
2/8
82.00
Nos.
3.010
246.820
2.811
230.533
35.00
2.811
98.398
2/8
180.00
Nos.
4.130
743.400
3.857
694.344
0.00
3.857
2/8
187.00
Nos.
4.510
843.370
4.212
787.717
20.00
4.212
84.248
2/8
301.00
Nos.
6.010
1,809.010
5.613
1,689.635
0.00
5.613
2/8
32.00
Nos.
6.760
216.320
6.314
202.045
0.00
6.314
2/8
82.00
Nos.
7.520
616.640
7.024
575.949
0.00
7.024
2/8
2.00
Nos.
9.020
18.040
8.425
16.850
0.00
8.425
2/8
4.00
Nos.
10.520
42.080
9.826
39.303
0.00
9.826
2/8
All other trees other than the Trees mentioned above
670.00
Nos.
6.010
4,026.700
5.613
3,760.983
670.00
5.613
3,760.983
-
2/8

tanks, piping, ducts and the like ; capping and sealing;
1.00
Item
15,030.030
15,030.030
14,038.215
14,038.215
1.00
14,038.215
14,038.215
2/8

disturbed
1.00
Item
30,060.060
30,060.060
28,076.430
28,076.430
1.00
28,076.430
28,076.430
STRIPPING WORKS
2/9
2.4.8

MATLS
1,191,491.00
M3
0.380
452,766.580
0.355
422,889.014
545,824.60
0.355
193,726.370
1,105,526.00
M3
0.345
381,406.470
0.322
356,237.878
849,129.00
0.322
273,618.089
19,594.00
M3
0.345
6,759.930
0.322
6,313.850
0.00
0.322
1,891,835.00
M3
0.345
652,683.075
0.322
609,613.240
1,546,170.98
0.322
498,228.597
14,328.00
M3
0.500
7,164.000
0.467
6,691.256
17,206.00
0.467
8,035.285
EXCAVATION WORKS
2/9
2/9
2/9
2/9
Excavation for Plant Pits
16 of 25
08 April 2012
DATE:
8-Apr-12
CONTRACT BOQ
BOQ
Page No.
Item no
MODIFED BOQ
ACTIVITY
Contract Qty
N/A
Tunnel/Shelter Area
2/9
f&g
STOCKPILING
2/9
h&i
2/10
a,b,c & d

COLLAPSE POTENTIAL
UNIT
Original Unit rate

value
Discounted Unit
Rate

DISCOUNT
REVISED
QUANITIES
Unit Rate
REVISED AMOUNT-KD
0.00
M3
0.345
0.000
0.322
0.000
1,187,994.10
0.322
382,811.890
611,514.00
M3
0.300
183,454.200
0.280
171,348.260
2,269,243.00
0.280
635,849.449
2,279,493.00
M3
0.380
866,207.340
0.355
809,047.275
1,177,000.00
0.355
417,745.807
756,764.00
M3
0.355
268,651.220
0.332
250,923.223
316,050.62
0.332
104,794.150
2/12

all excavation, backfilling, foundations, column bases, grd.
1,216.00
133.710
162,591.360
124.887
151,862.136
0.00
124.887
2/12

2,974.00
22.550
67,063.700
21.062
62,638.241
899.00
21.062
2/12
6.00
nr
676.350
4,058.100
631.718
3,790.310
0.00
631.718
2/12
demand 543 m3
1.00
item
48,847.600
48,847.600
45,624.201
45,624.201
1.1792
2/12

and compacting.
14,328.00
m3
6.010
86,111.280
5.613
80,428.892
18,934.693
45,624.201
53,800.970
17,206.00
5.613
96,583.101

2/13
2/13
1,800.00
nr
30.060
54,108.000
28.076
50,537.473
1,800.00
28.076
50,537.473
2/13
KU palms
1,484.00
nr
30.060
44,609.040
28.076
41,665.339
1,909.00
28.076
53,597.639
2/13

maintenance, providing protection and all accessories as
specified.
11,044.00
nr
9.020
99,616.880
8.425
93,043.272
13,497.00
8.425
113,709.798
2/13

concarpus shelter belt and palms from winds complete in
11,980.00
2.630
31,507.400
2.456
29,428.261
14,078.00
2.456
34,580.949
17 of 25
08 April 2012
DATE:
8-Apr-12
CONTRACT BOQ
BOQ
Page No.
2/13
Item no
MODIFED BOQ
ACTIVITY

including but not limited to irrigation system, fertilising,
pruning, mulching, cleaning, cutting etc Maintenance for one
year.
Contract Qty
UNIT
Original Unit rate

value
Discounted Unit
Rate
1.00
item
27,054.060
27,054.060
25,268.792
18 of 25

DISCOUNT
25,268.792
REVISED
QUANITIES
1.2151
Unit Rate
25,268.792
REVISED AMOUNT-KD
30,704.044
08 April 2012

SUBJECT : MODIFIED BOQ AFTER VARIATION ORDERS
CONTRACT BOQ
Item
no.
ACTIVITY
CONTRACT
BOQ Qty.
UNIT
MODIFED CONTRACT BOQ
Original Unit Gross Original

rate
Contract value
NET CONTRACT
VALUE AFTER
DISCOUNT
E.I. 01 QTY
PVO'S QTY
REFERENCE/REMA
RKS
Unit
Meas.
REVISED
QUANITIES
Unit Rate
0.93401110
A
ORIGINAL CONTRACT
1.00 GENERAL REQUIREMENTS
1.10
1.20 Offices,Furnitures,Fittings and Equipment; including
1.30 Equipment; including cooling,heating,power,lighting finishes
etc
2.20
2.2.1
2.2.2
2.30
2.3.1
2.40
2.4.1
2.4.2
MEASURED WORKS
DEMOLITION OF EXISTING STRUCTURES
Remove and Relocate structures
REMOVAL OF CONCRETE BOUNDARY WALL
IRRIGATION SYSTEM
SITE CLEARING

2.4.3 tanks, piping, ducts and the like ; capping and sealing;
2.4.4
2.4.5
2.4.6
2.4.8
2.4.9
2.4.10
2.4.11
2.4.12

disturbed
STRIPPING WORKS
MATLS
EXCAVATION WORKS
Tunnel/Shelter Area
2.4.13 EXCAVATION TO PLANT PITS
0.934
1.00
item
40,320.29
40,320.290
item
0.00
0.00
1.00
item
55,914.68
55,914.680
item
0.00
0.00
1.00
item
101,990.68
101,990.680
item
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SUB TOTAL
2.00
2.10
2.1.1
2.1.2
2.1.3
2.1.4
2.1.5
2.1.6
2.1.7
REVISED AMOUNT-KD
198,225.650
1,443.00
14,586.00
15.00
1.00
1.00
1,216.00
24.00
M
M3
no,
no.
item
M3
nos.
2.63
0.38
7.52
112.73
59,843.24
112.73
479.08
3,795.090
5,542.680
112.800
112.730
59,843.240
137,079.680
11,497.950
M
M3
no,
no.
item
M3
nos.
4,780.00
1.00
M
Item
256.89
344,849.06
1,227,934.200
344,849.060
M
Item
1.00
Item
71,043.34
71,043.340
Item
1.00
1,786.00
Item
Nos.
37,575.08
5.00
37,575.080
8,931.380
Item
Nos.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
Item
15,030.03
15,030.030
Item
0.00
0.00
1.00
Item
30,060.06
30,060.060
Item
0.00
0.00
1,191,491.00
M3
0.38
452,766.580
(492,966.31)
M3
0.355
(175,003.040)
1,105,526.00
19,594.00
1,891,835.00
-
M3
M3
M3
M3
0.345
0.345
0.345
0.345
381,406.470
6,759.930
652,683.075
-
(167,738.00)
(19,594.00)
(269,992.98)
1,119,115.10
M3
M3
M3
M3
0.322
0.322
0.322
0.322
(54,011.634)
(6,309.268)
(86,937.738)
360,355.062
14,328.00
M3
0.500
7,164.000
M3
19 of 25
17 December 2011

CONTRACT BOQ
Item
no.
ACTIVITY
CONTRACT
BOQ Qty.
UNIT

rate
Contract value
NET CONTRACT
VALUE AFTER
DISCOUNT
E.I. 01 QTY
PVO'S QTY
REFERENCE/REMA
RKS
Unit
Meas.
REVISED
QUANITIES
Unit Rate
REVISED AMOUNT-KD
611,514.00
M3
0.300
183,454.200
1,657,729.00
M3
0.280
464,164.120
2,279,493.00
M3
0.380
866,207.340
(850,396.16)
M3
0.354
(301,040.241)
756,764.00
M3
0.355
268,651.220
(341,194.36)
M3
0.332
(113,276.528)

2.5.1 all excavation, backfilling, foundations, column bases, grd.
1,216.00
133.71
162,591.360
0.00
0.00

2,974.00
22.55
67,063.700
0.00
0.00
6.00
nr
676.35
4,058.100
nr
0.00
0.00
1.00
item
48,847.60
48,847.600
item
0.00
0.00
14,328.00
m3
6.01
86,111.280
m3
0.00
0.00
0.00
0.00
1,800.00
1,484.00
nr
nr
30.06
30.06
54,108.000
44,609.040
nr
nr
0.00
0.00
0.00
0.00

2.5.9 maintenance, providing protection and all accessories as
specified.
11,044.00
nr
9.02
99,616.880
nr
0.00
0.00

2.5.10 concarpus shelter belt and palms from winds complete in
11,980.00
2.63
31,507.400
0.00
0.00
27,054.06
27,054.060
item
0.00
0.00
0.00
0.00
2.4.14 STOCKPILING
2.4.15
2.4.16 COLLAPSE POTENTIAL
2.5
2.5.2
2.5.3
2.5.4
2.5.5
2.5.6
2.5.7
2.5.8

demand 543 m3
and compacting.
KU palms

2.5.11 including but not limited to irrigation system, fertilising,
one year.
1.00
item
SUB TOTAL
3
3.1
3.2
5,398,067.555
SUB TOTAL
m3
1,053,347.00
m3
0.371
390,791.737
m3
1,822,993.00
m3
0.115
209,644.195
600,435.932
20 of 25
17 December 2011

CONTRACT BOQ
Item
no.
ACTIVITY
CONTRACT
BOQ Qty.
GROSS AMOUNT
UNIT

rate
Contract value
NET CONTRACT
VALUE AFTER
DISCOUNT
5,596,293.205
5,227,000.000
TOTAL ESTIMATED NET AMOUNT AFTER E.I & PVO'S
E.I. 01 QTY
PVO'S QTY
REFERENCE/REMA
RKS
Unit
Meas.
REVISED
QUANITIES
Unit Rate
REVISED AMOUNT-KD
688,376.666
5,915,376.666
21 of 25
17 December 2011
2.4.8
2.4.9
2.4.10
2.4.11
2.4.12
EXCAVATION WORKS
Tunnel/Shelter Area
1,105,526.00
19,594.00
1,891,835.00
-
M3
M3
M3
M3
0.345
0.345
0.345
0.345
3,016,955.00
(148,144.00)
(19,594.00)
(269,992.98)
1,119,115.10
681,384.13
3,698,339.13
(3,016,955.00)
681,384.13
0.322
219,405.69
SUB TOTAL
STOCKPILING
611514
1,657,729.00
2,269,243.00
(611,514.00)
1,657,729.00
0.28
464,164.12
SUB TOTAL
Omitted items
excavation for the Ring Road at medical campus
backfill
3,678,745.13
19594
COLLAPSE
STRIPPING
(19,594.00)
105,151.15
107,488.01
238,320.00
271,315.00
128,122.00
850,396.16
(301,040.24)
224,251.70
55,348.66
42,998.00
18,596.00
341,194.36
(113,276.53)
373365
295664
669,029.00
373,375.00
295,664.26
ACCELERATION
NET AMOUNT
(6,309.27)
(237,505.30)
34,881.09 0.093421
27,621.267
62,502.35
600,435.93
688,376.76

CONTRACT BOQ
Item
no.
ACTIVITY
CONTRACT
BOQ Qty.
UNIT

rate
Contract value
NET CONTRACT
VALUE AFTER
DISCOUNT
E.I. 01 QTY
PVO'S QTY
REFERENCE/REMA
RKS
Unit
Meas.
REVISED
QUANITIES
Unit Rate
0.93401110
A
ORIGINAL CONTRACT
1.00 GENERAL REQUIREMENTS
1.10
1.20 Offices,Furnitures,Fittings and Equipment; including
1.30 Equipment; including cooling,heating,power,lighting finishes
etc
2.20
2.2.1
2.2.2
2.30
2.3.1
2.40
2.4.1
2.4.2
MEASURED WORKS
DEMOLITION OF EXISTING STRUCTURES
Remove and Relocate structures
REMOVAL OF CONCRETE BOUNDARY WALL
IRRIGATION SYSTEM
SITE CLEARING

2.4.3 tanks, piping, ducts and the like ; capping and sealing;
2.4.4
2.4.5
2.4.6
2.4.8
2.4.9
2.4.10
2.4.11
2.4.12

disturbed
STRIPPING WORKS
STRIPPING only
EXCAVATION WORKS
Tunnel/Shelter Area
2.4.13 EXCAVATION TO PLANT PITS

2.4.14 STOCKPILING
0.934
1.00
item
40,320.29
40,320.290
item
0.00
0.00
1.00
item
55,914.68
55,914.680
item
0.00
0.00
1.00
item
101,990.68
101,990.680
item
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SUB TOTAL
2.00
2.10
2.1.1
2.1.2
2.1.3
2.1.4
2.1.5
2.1.6
2.1.7
REVISED AMOUNT-KD
198,225.650
1,443.00
14,586.00
15.00
1.00
1.00
1,216.00
24.00
M
M3
no,
no.
item
M3
nos.
2.63
0.38
7.52
112.73
59,843.24
112.73
479.08
3,795.090
5,542.680
112.800
112.730
59,843.240
137,079.680
11,497.950
M
M3
no,
no.
item
M3
nos.
4,780.00
1.00
M
Item
256.89
344,849.06
1,227,934.200
344,849.060
M
Item
1.00
Item
71,043.34
71,043.340
Item
1.00
1,786.00
Item
Nos.
37,575.08
5.00
37,575.080
8,931.380
Item
Nos.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
Item
15,030.03
15,030.030
Item
0.00
0.00
1.00
Item
30,060.06
30,060.060
Item
0.00
0.00
1,191,491.00
M3
0.38
452,766.580
(492,966.31)
M3
0.355
(175,003.040)
1,105,526.00
19,594.00
1,891,835.00
-
M3
M3
M3
M3
0.345
0.345
0.345
0.345
381,406.470
6,759.930
652,683.075
-
(167,738.00)
(19,594.00)
(269,992.98)
1,119,115.10
M3
M3
M3
M3
0.322
0.322
0.322
0.322
(54,011.634)
(6,309.268)
(86,937.738)
360,355.062
14,328.00
M3
0.500
7,164.000
611,514.00
M3
0.300
183,454.200
1,657,729.00
23 of 25
M3
M3
0.280
464,164.120
17 December 2011

CONTRACT BOQ
Item
no.
ACTIVITY
CONTRACT
BOQ Qty.
UNIT

rate
Contract value
NET CONTRACT
VALUE AFTER
DISCOUNT
E.I. 01 QTY
PVO'S QTY
REFERENCE/REMA
RKS
Unit
Meas.
REVISED
QUANITIES
Unit Rate
REVISED AMOUNT-KD
2,279,493.00
M3
0.380
866,207.340
(850,396.16)
M3
0.354
(301,040.241)
756,764.00
M3
0.355
268,651.220
(341,194.36)
M3
0.332
(113,276.528)

2.5.1 all excavation, backfilling, foundations, column bases, grd.
1,216.00
133.71
162,591.360
0.00
0.00

2,974.00
22.55
67,063.700
0.00
0.00
6.00
nr
676.35
4,058.100
nr
0.00
0.00
1.00
item
48,847.60
48,847.600
item
0.00
0.00
14,328.00
m3
6.01
86,111.280
m3
0.00
0.00
0.00
0.00
1,800.00
1,484.00
nr
nr
30.06
30.06
54,108.000
44,609.040
nr
nr
0.00
0.00
0.00
0.00

2.5.9 maintenance, providing protection and all accessories as
specified.
11,044.00
nr
9.02
99,616.880
nr
0.00
0.00

2.5.10 concarpus shelter belt and palms from winds complete in
11,980.00
2.63
31,507.400
0.00
0.00
27,054.06
27,054.060
item
0.00
0.00
0.00
0.00
2.4.15
2.4.16 COLLAPSE POTENTIAL

2.5
2.5.2
2.5.3
2.5.4
2.5.5
2.5.6
2.5.7
2.5.8

demand 543 m3
and compacting.
KU palms

2.5.11 including but not limited to irrigation system, fertilising,
one year.
1.00
item
SUB TOTAL
3
3.1
3.2
5,398,067.555
SUB TOTAL
GROSS AMOUNT
m3
1,053,347.00
m3
0.371
390,791.737
m3
1,822,993.00
m3
0.115
209,644.195
5,596,293.205
600,435.932
5,227,000.000
24 of 25
688,376.666
17 December 2011

CONTRACT BOQ
Item
no.
ACTIVITY
CONTRACT
BOQ Qty.
UNIT

rate
Contract value
NET CONTRACT
VALUE AFTER
DISCOUNT
TOTAL ESTIMATED NET AMOUNT AFTER E.I & PVO'S
E.I. 01 QTY
PVO'S QTY
REFERENCE/REMA
RKS
Unit
Meas.
REVISED
QUANITIES
Unit Rate
REVISED AMOUNT-KD
5,915,376.666
25 of 25
17 December 2011

Bp1 Modified Boq-08 April 12

Transféré par

Informations du document

Description originale:

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Bp1 Modified Boq-08 April 12

Transféré par

Droits d'auteur :

Formats disponibles

TENTATIVE MODIFIED BOQ (FOR INFO ONLY)

PROJECT : KUWAIT UNIVERSITY

SUBJECT : MODIFIED BOQ AFTER VARIATION ORDERS & PVO's

VARIATION ORDERS AND PVO'S

Gross Original Contract

NET CONTRACT VALUE

BILL NO.1 - GENERAL REQUIREMENTS

Engineers Offices,Furnitures,Fittings and Equipment; including

1/11, 1/12 & 1/13 s-t/a-t & a-i

Project Manager / Construction Managers

1/13. 1/14 & 1/15 j-u/ a-u /a-g

Engineers Representative Office,Furnitures,Fittings and

1/10 & 1/11

BILL NO.2 - MEASURED WORKS

DIVISION 2 - EXISTING CONDITION -EXISTING STRUCTURES

Demolish existing structures

Demolition of existing wire fence

Refer to cost breakdownAnnex-1 (PVO's)

Carefully remove and relocate all existing structures and all

Existing steel caravan approximately 95m2; drawing

Existing telephone line including all associated post, ducts,

Existing cabin; Approximately 4m x 20m- drawing

Existing Steel Water Tank-approximately 3m x 4m

Existing cabin; overall size on plan 4m x 4m approximately;

Existing canopy; overall size on plan 66m x 5.5m

Existing canopy; overall size on plan 18m x 6.5m

Existing generator; drawing SSH/EWK/0470/C1057

Existing water tank; drawing SSH/EWK/0470/C1057

Carefully remove existing nursery complex, transport and re

Supply and Install Corrugated GI Sheet Fence (2-locations at

Existing canopy; overall size on plan 72m x 3.0m

Raising the Top of Manholes

Refer to cost breakdownAnnex-2/PVO's

Revised Contract Qty/Amount

Approximately 1.00 m high raise

TENTATIVE MODIFIED BOQ (FOR INFO ONLY)

PROJECT : KUWAIT UNIVERSITY

SUBJECT : MODIFIED BOQ AFTER VARIATION ORDERS & PVO's

Approximately 4.00 m high raise

1.00 m high raise

DIVISION 10- SPECIALTIES

ADVERTISEMENT HOARDINGS -8000 MM HIGH

DIGITAL/PRINT BANNERS/STICKERS WITH LAMINATION

Gross Original Contract

NET CONTRACT VALUE

VARIATION ORDERS AND PVO'S

IRRIGATION SYSTEM FOR PALM NURSERY AREA-COMPLETE

Refer to cost breakdownAnnex-2/PVO's

DIVISION 31- EARTHWORKS

Approximately 1.00 m diameter

Approximately 2.00 m diameter

Approximately 2.75 m diameter

Approximately 3.00 m diameter

Approximately 4.00 m diameter

Approximately 4.50 m diameter

Approximately 5.00 m diameter

Approximately 6.00 m diameter

Approximately 7.00 m diameter

All other trees other than the Trees mentioned above

Breaking up and removal of underground services,

Re-route/ divert the any existing underground utilities

STRIPPING INCLUDING CARTING AWAY OF UNSUITABLE

Main Campus area bounded by URR