5/10/2023 Bill of Quantity

for Proposed 28
Bed Room Gust
House Design

GOLDEN LADDER CONSTRUCTION CO.LTD

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

Summery of Sub-Structure & Super Structure Work

No. Description Unit Amount

1 MAIN BUILDING USD 528,066.60

2 SANITARY WORK USD 74,130.00

3 ELECTRICAL WORK USD 59,297.00

4 FENCE WORK USD 50,400.00

Grand Total ................ USD 711,893.60

GOLDEN LADDER CONSTRUCTION CO.LTD 1

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

Summery of Sub-Structure & Super Structure Work

No. Description Unit Amount

A. SUB STRUCTURE

1 EXCAVTION AND EARTH WORK USD 5,012.40

2 CONCRETE WORK USD 75,649.20

3 MASONARY WORK USD 7,500.00

Totalof A ................ USD 88,161.60

B. SUPER STRUCTURE

1 CONCRETE WORK USD 73,528.00

2 BLOCK WORK USD 63,260.00

3 CARPENTERY & JOINERY USD 58,800.00

4 ALUMINUM WORK USD 44,700.00

5 STEEL STRUCTURE WORK USD 38,117.00

5 PLASTERING & POINTING WORK USD 34,398.00

6 FINISHING USD 78,914.00

7 PAINTING USD 37,611.00

8 Metal Work USD 10,577.00

Total B ................ USD 439,905.00

Total A+ B ................ USD 528,066.60

GOLDEN LADDER CONSTRUCTION CO.LTD 2

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

Summery of Main Building

Total Total
I.No Description Unit Qty Rate Amount
[USD] [USD]

A. SUB STRUCTURE

1. EXCAVATION AND EARTH WORK

1.1 Pit and Trench excavation in ordinary soil to a depth

not exceeding 1500mm from reduced level. m3 63.00 18.00 1,134.00
1.2 Fill around foundation & masonry wall with selected
borrowed non expansive granular material (subgrade
CBR>55%, PI<16%, MPD>95%, γd >1.7 kg/cm3)
and well ram in layers to a minimum compaction of
95% m3 168.00 20.00 3,360.00
1.3 Cart away & spread surplus excavated material to an
approved disposal site (to a distance not less than 10
km) and spread as recommended by the local
administration. Cart away site to be approved by the
Municipality and Client. m3 34.56 15.00 518.40
1.4 Demolishing of existing structure and site clearing and
preparation of the ground for excavation work. Ls 1.00 2,100.00 2,100.00
Total Carried to Summary in USD 5,012.40
2. CONCRETE WORK
Particular attention is to be given to the following
remarks along with the technical specification and
method of measurement. The quality of ingredient
materials must satisfy the standard quality
requirements and concrete design mixes shall be
prepared and certified by laboratory testing. During
casting samples should be taken for laboratory testing
following specification requirements.
Concrete:- The specified concrete strength must be
confirmed by laboratory test.
Reinforcement bars:- The specified strength and other
related properties of reinforcement bar must be
confirmed by laboratory test.
2.1 50mm thick lean concrete class C-5 only 150 kg
cement/m3
2.1.1 Under Footing pad m2 63.00 18.00 1,134.00

GOLDEN LADDER CONSTRUCTION CO.LTD 3

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

2.1.2 Under foundation masonry wall m2 43.00 18.00 774.00

2.2 50mm thick lean concrete class C-15 only 280 kg
cement/m3 18.00
2.2.1 Under 200mm thick ground floor slab m2 432.00 18.00 7,776.00
2.3 Reinforced concrete in class C-30 (with a 28-day
150mm cube crushing strength of 30MPa), cast into
formworks and vibrated around rod reinforcement
bars.( formwork & reinforcement bars are measured
separately.) in: "Type of cement to be ordinary
Portland cement (OPC)"
2.3.1 In Grade beam beam m3 34.00 195.00 6,630.00
2.3.2 In footing pad m3 43.00 195.00 8,385.00
2.3.3 In foundation column m3 3.60 195.00 702.00
2.3.4 In Ground floor slab 200mm thick m2 432.00 45.00 19,440.00
2.4 Provide, cut and fix in position sawn seasoned timber
or steel form work made up of minimum 2mm thick
sheet metal & folded thickness of 50mm whichever is
appropriate;
2.4.1 In Grade beam m2 152.00 15.00 2,280.00
2.4.2 In footing pad m2 147.94 15.00 2,219.10
2.4.3 In foundation column m2 53.44 15.00 801.60
2.5 Grade B500B-R steel reinforcement bar with upper
yield strength of 500MPa meeting CES 101 - 2013
part 2 for dia. >6mm. All according to structural
drawing. Price includes supply, cutting, bending,
placing in position and tying wires;
2.5.1 Dim 6mm BRC Steel Roll 8.00 450.00 3,600.00
2.5.2 Ф 8mm deformed bar Kg 220.00 3.75 825.00
2.5.3 Ф 10mm deformed bar Kg 3.75 0.00
2.5.4 Ф 12mm deformed bar Kg 428.00 3.75 1,605.00
2.5.5 Ф 14mm deformed bar Kg 2,962.00 3.75 11,107.50
2.5.6 Ф 16mm deformed bar Kg 2,232.00 3.75 8,370.00
Total Carried to Summary in USD 75,649.20
3. MASONRY, BRICK & DRAINAGE WORKS
3.1 400mmX200mm thick Solid block foundation wall
bedded in cement sand mortar mix (1:3) m3 150.00 50.00 7,500.00
Total Carried to Summary in USD 7,500.00
B. SUPER STRUCTURE
1. CONCRETE WORK

GOLDEN LADDER CONSTRUCTION CO.LTD 4

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

2.3 Reinforced concrete in class C-30 (with a 28-day

150mm cube crushing strength of 30MPa), cast into
formworks and vibrated around rod reinforcement
bars.( formwork & reinforcement bars are measured
separately.) in: "Type of cement to be ordinary
Portland cement (OPC)"
2.3.1 In first floor slab and parapet m2 263.00 45.00 11,835.00
2.3.2 In first floor elevation column m3 10.88 195.00 2,121.60
2.3.3 In first floor & top tie beam m3 31.00 195.00 6,045.00
2.4 Provide, cut and fix in position sawn seasoned timber
or steel form work made up of minimum 2mm thick
sheet metal & folded thickness of 50mm whichever is
appropriate;
2.4.1 In first floor slab and parapet m2 526.00 12.00 6,312.00
2.4.2 In ground & 1st floor elevation column m2 586.00 12.00 7,032.00
2.4.3 In first floor & toptie beam m2 456.00 12.00 5,472.00
2.5 Grade B500B-R steel reinforcement bar with upper
yield strength of 500MPa meeting CES 101 - 2013
part 2 for dia. >6mm. All according to structural
drawing. Price includes supply, cutting, bending,
placing in position and tying wires;
2.5.1 Ф 8mm deformed bar Kg 550.00 3.75 2,062.50
2.5.2 Ф 10mm deformed bar Kg 2,118.00 3.75 7,942.50
2.5.3 Ф 12mm deformed bar Kg 1,952.00 3.75 7,320.00
2.5.4 Ф 14mm deformed bar Kg 246.00 3.75 922.50
2.5.5 Ф 16mm deformed bar Kg 4,390.00 3.75 16,462.50
Total Carried to Summary in USD 73,528.00
2. BLOCK WORK
2.1 200mm thick hollow concrete block (HCB) wall of
type Class-C with 28 days minimum crushing strength
of 18kg/cm2, bedded in cement mortar (1:3) mix, both
sides left for plastering. m2 1,188.00 45.00 53,460.00
2.2 150mm thick hollow concrete block (HCB) wall of
type Class-C with 28 days minimum crushing strength
of 18kg/cm2, bedded in cement mortar (1:3) mix, both
sides left for plastering. m2 280.00 35.00 9,800.00
Total Carried to Summary in USD 63,260.00

GOLDEN LADDER CONSTRUCTION CO.LTD 5

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

4. CARPENTRY AND JOINERY

4.1 Supply and fix approved quality wooden doors all
according to manufacturer instruction. Price shall
include safety locks, hinges, and other necessary
accessories.
4.1.1 WD size 900x2150 mm No 28.00 600.00 16,800.00
4.1.2 Wardrobe & Drawer Ls 28.00 1,500.00 42,000.00
Total Carried to Summary USD 58,800.00
5. ALUMINUM WORK
Doors and windows made of Aluminum anodized
tubular profile frames ALLCO-5, 1.8-2mm thick
average weight 850gm/m, door kick plate 1500gm/m,
partly covered with aluminum sheet according to the
detail drawing and window door schedule . Complete
work includes all the necessary iron mongery and
approved type of cylindrical lock. All aluminum
windows and doors type shall be approved by the
Consultant.
Aluminum Windows.
5.2 Sound proof double glazed type. Price includes
double 6mm thick with inner clear glass and outer non
reflective light tinted glass.
5.2.1 ASW size 700*1000mm No 28.00 600.00 16,800.00
5.2.2 ASW size 1500x1500mm No 28.00 450.00 12,600.00
5.2.3 AW size 700x7400mm No 4.00 700.00 2,800.00
5.3 Aluminum Door
Sound proof double glazed type. Price includes double
6mm thick with inner clear glass and outer non
reflective light tinted glass.
5.3.1 AD size 700x2150mm No 28.00 400.00 11,200.00
5.3.2 AD size 1200x2150mm No 2.00 650.00 1,300.00
Total Carried to Summary in USD 44,700.00

6.STEEL STRUCTURE WORK

6.1 RHS 60x40x2.5mm m 523.00 13.00 6,799.00
6.2 RHS 40x40x2.5mm m 415.00 13.00 5,395.00
6.3 RHS 30x30x3.5mm m 411.00 13.00 5,343.00
6.4 28g Super tile iron sheets, m2 735.00 28.00 20,580.00
Total Carried to Summary in USD 38,117.00

GOLDEN LADDER CONSTRUCTION CO.LTD 6

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

7. PLASTERING AND POINTING

7.1 Apply two coats of plaster in cement mortar (1:3) and
final undercoating to all internal wall surface, columns
& beams. m2 2,696.00 9.00 24,264.00
7.1.1 Apply two coats of plaster in cement mortar (1:3) and
final under coating to all external wall surface, columns
& beams. m2 1,126.00 9.00 10,134.00
Total Carried to Summary in USD 34,398.00

8. FINISHING
8.1 Granite on and including cement sand screed
(1:3)mix and joints pointed in cement mortar (1:3) mix.
To stair case.
8.1.1 - Tread size 30x340mm m 60.00 135.00 8,100.00
8.1.2 - Riser size 20x140mm m 60.00 45.00 2,700.00
8.1.3 6mm thick ceramic wall tile fixed with addhesive and
joints grouted in setting coat mortar. Color of tile shall
be approved by the consultant. Price shall includes
60mm thick cement mortar backing. Size to be decided
by client & architect.
Water absorption < 2% m2 168.00 23.00 3,864.00
8.1.5 10mm thick imported type porcelain tile flooring
bedded on 60mm thick cement sand screed floor finish
and joints grouted in setting coat mortar. Color of tile
shall be approved by the consultant. Price shall
includes 60mm thick cement mortar backing. Size to be
decided by client & architect.
Water absorption < 2% m2 998.00 31.00 30,938.00
8.1.6 8mm thick imported non-slippery type porcelain tile
flooring around wet areas bedded on 60mm thick
cement sand screed floor finish and joints grouted in
setting coat mortar. Color of tile shall be approved by
the consultant. Price shall includes 60mm thick cement
mortar backing. Size to be decided by client &
architect.Water absorption < 2% m2 192.00 27.00 5,184.00
8.1.7 50mm thick imported out door checkered tile for
pavement work, joints grouted in setting coat mortar.
Color of the tile shall be approved by the consultant. m2 265.80 39.00 10,366.20
8mm gypsumboard ceiling with all its related framing
8.1.8
work m2 433.20 41.00 17,761.20
Total Carried to Summary in USD 78,914.00

GOLDEN LADDER CONSTRUCTION CO.LTD 7

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

9. PAINTING
9.1 A. Plastic Emulsion Paint
9.1.1 To all internal wall surfae Color of tile shall be
approved by the consultant. m2 2,696.00 9.00 24,264.00
9.1.2 To all external wall surface, weather resistant. Color of
tile shall be approved by the consultant. m2 1,126.00 11.85 13,346.60
Total Carried to Summary in USD 37,611.00
10. Metal Work
10.1 A. Metal Gate
10.1.1 4500mmx2400mm size metal gate…price includes all
necessary accessaries No 1.00 2,000.00 2,000.00
10.1.2 1000mmx2400mm No 1.00 450.00 450.00
10.2 Metal Guardrail for internal stair and external corridor m 63.00 129.00 8,127.00
Total Carried to Summary in USD 10,577.00

GOLDEN LADDER CONSTRUCTION CO.LTD 8

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

Sanitary work summery

Total
Total Rate
I.No Description Unit Qty Amount
[USD]
[USD]
1 INTERNAL PLUMBING INSTALLATION
1.1 Plumbing Fixtures
All plumbing fixtures shall be subjected to
architect's approval based on samples, catalogues
and broachers presented by contractor. Unit price
shall include all the necessary fixing devices and
connecting flexible pipes.
1.1.1 W.C Unit:
a Supply, fix, test and commission white ceramic
wash down water closet with plastic seat and cover
including cistern, actuator with single flush, dual
flush complete with all necessary accessories
approved by the architects.
a With dual flush on public floor areas No 28.00 240.00 6,720.00
1.1.2 Hand Wash Basins:
a Supply, fix, test and commission hand wash basin
complete with cold water hand washing faucet,
chrome plated brass siphon and all the necessary
fittings approved by the architects.
i) Vanity type with Two bowl
No 28.00 130.00 3,640.00
1.13 Shower Set:
Supply and fix shower unit, complete with
approved quality flexible shower head, hanger,
shower drain with P-smell trap and with all other
necessary accessories approved by the architects. No. 28.00 130.00 3,640.00
1.1.8 Toilet Accessories
a Supply and fix surface mounted stainless steel
toilet paper holder complete with all necessary
accessories. /For location or place for fixing refer
to Architectural schedule drawing or consult the
architect. No 28.00 21.00 588.00
b Supply and fix stainless steel soap holder for
shower with chrome plated fastening screws
complete with accessories. /For location or place
for fixing refer to Architectural schedule drawing
or consult the architect. / No 28.00 21.00 588.00

GOLDEN LADDER CONSTRUCTION CO.LTD 9

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

c Supply and fix single tubular chrome plated swing

pattern towel rails, with chrome plated fastening
screws complete with all the accessories. No 28.00 19.00 532.00
d Supply and fix crystal glass mirrors for toilets
handwash basins with copper back protection,
including chrome plated brass mirror clips with
chrome plated screws & etc No 28.00 19.00 532.00
1.3. Plumbing Water Supply System
1.3.1 Water Supply Piping
Supply, install, test disinfect and commission
domestic water supply PN-16 PPR pipes with
aluminum foil. Unit price shall include all
assistance civil works and necessary fittings such
as T,bends, Y, reducers etc. Gate valves and other
necessary valves shall be fixed properly as per the
manufacturer’s instruction and according to where
shown on the drawing. All water pipes shall be
tested two times the working pressure or 10 bar,
whichever is greater at the expense of the
contractor.
a) Internal cold water Piping
- Dia. 20 mm m 80.00 3.00 240.00
" 25 mm m 70.00 4.00 280.00
" 32 mm m 50.00 5.00 250.00
" 40 mm m 40.00 6.00 240.00
" 50 mm m 40.00 7.00 280.00
1.3.3 Domestic Water Supply Valves & Accessories
a) Supply, fix, test, and commission chrome plated
service & angle valves on cold water supply pipe
before sanitary appliances.
Dia. 15 mm No 20.00 6.00 120.00
b) Supply, fix, test, and commission air release
valves on water supply risers, including all
accessories,and shown on the drawings or will be
instructed on site.
Dia. 20 mm No 16.00 10.00 160.00
c) Supply, fix, test, and commission PP-R PN-16
isolating valves on the domestic water supply
branch pipes including accessories, all as shown on
the drawing.

GOLDEN LADDER CONSTRUCTION CO.LTD 10

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

Dia. 25 mm No 14.00 15.00 210.00

1.4. Plumbing Drainage System Accessories
1.4.1 Supply, install, test & commissioning PN-6 uPVC
foul vent & water drainage pipe including pipe
fittings, adaptors for connection to pipes, support,
anchors (if necessary) and necessary accessories.
Price shall also include roading access provision,
sleeves, etc. according to where shown on the
drawing and elsewhere required.
- Dia. 50 mm m 70.00 4.00 280.00
" 75 " m 84.00 5.00 420.00
" 110 " m 98.00 7.00 686.00
1.4.2 Supply and lay approved quality storm water
uPVC down pipes according to where shown on
the drawings. Price shall include all the necessary
connecting pieces.
- Dia. 110 mm m 142.00 10.00 1,420.00
1.4.3 Supply, install, and commissioning floor waste
gully with three-four outlets complete with the
necessary accessories shown on the detail drawing. No 28.00 8.00 224.00
1.4.4 Supply and install vent caps made of rigid PVC to
be connected to the roof terminal of vent pipe as
shown on the riser diagram, complete with all the
necessary sealing gaskets and accessories.
Diameter 110mm vent caps No 12.00 6.00 72.00
Diameter 75mm vent caps No 8.00 2.00 16.00
Diameter 50mm vent caps No 8.00 3.00 24.00
2 External Installation
2.1 Domestic Water Storage Tank, Pumps &
Accessories.
2.1.1 Domestic Water Reservoir
Construct concrete water reservoir of 200mm
thickness of C-40 as per in structural works. The
structural shall be made water tight at all pipe
protrusion’s by using paddle flange.
Capacity: - 22.5m3 No. 1.00 15,000.00 15,000.00
2.1.2 Provide dia. 100mm vent pipe with cap. m 10.00 30.00 300.00
2.1.3 Provide and install dia. 40mm approved quality
heavy duty float valve. Pcs 1.00 8.00 8.00

GOLDEN LADDER CONSTRUCTION CO.LTD 11

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

2.1.4 Fiber water tank on the roof with 5000Lit No. 1.00 550.00 550.00
2.2 Domestic Water Pumps & Accessories
2.2.1 Supply, fix, test and commission Wilo or
equivalent approved quality variable speed booster
pumps as per the manufacturer's instruction and
drawing shown complete with,
- Control cabinet with motor protection -
Pre-assembled suction and discharge manifold
- Isolating valves, non-return valves, pressure
gauges and pressure switches common base plate.
- Diaphragm tank -
individual VDF controller
- A pressure or level control switch on the suction
side for dry running protection. - Pumps
shall be factory pre-assembled and tested.
Price shall include water hammer arrest or, all the
necessary accessories required for the proper
operation of the system but not specified or shown
on the drawing.
a) Variable speed pump
Type: WILO or equivalent
Number of pumps =2 /Two/ as a set
Discharge = /3liter/sec./each/
Total head : 35m Set 1.00 2,000.00 2,000.00
2.6 Manholes
2.6.1 Construct manholes on a sanitary sewer as where
shown on the drawing in precast concrete round
pipes on 150mm thick reinforced concrete bottom
slab in dia.10mmc.c150mm both ways and heavy,
non-ventilated self-locking ductile iron round
manhole cover for minimum of 40 tons test load.
Price shall include all assistance civil works and
handle.
a - Waste water drainage manholes
Dia. 600 mm, average depth 1000 mm No 28.00 120.00 3,360.00
b - Storm water drainage manholes with sand trap
No 5.00 150.00 750.00
2.8 Septic Tank

GOLDEN LADDER CONSTRUCTION CO.LTD 12

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

Construct septic Tanks out of 600mm thick mortar

joined masonry wall with reinforced bottom and
cover slab as detailed, including related earth and
other works.
Capacity: -36m3 No 1.00 16,000.00 16,000.00
2.9 Borehole/Water well
Drill borehole, install and test pumps including salt
&inorganic content filter system. price includes
setting up and dismantling of equipment’s. All
materials shall be approved by the
supervisor Lps 1.00 15,000.00 15,000.00
Total Carried to Summary 74,130.00

GOLDEN LADDER CONSTRUCTION CO.LTD 13

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

Summery of Electrical Work

Total Rate Total Amount
I.No Description Unit Qty
[USD] [USD]
A-1 ADMINSTRATION BLOCK
A-1.1 GROUND FLOOR
1 DISTRIBUTION BOARDS
1.1 Flush mounted distribution board MDB-GF
with lockable door, complete with bus terminals,
neutral and earth bars, and consisting of :-
1 pc main MCB of 40A/3ph
3 pcs MCB of 10A/1ph
3 pcs MCB of 16A/1ph
2 pc MCB of 25A/3ph
30% reserve space No 1.00 1200.00 1200.00
1.2 Flush mounted distribution board SDB-GF with
lockable door, complete with bus terminals,
neutral and earth bars, and consisting of :-
1 pc main MCB of 40A/3ph
3 pcs MCB of 10A/1ph
3 pcs MCB of 16A/1ph
2 pcs MCB of 25A/1ph
1 pc MCB of 32A/3ph
30% reserve space No 2.00 962.00 1924.00
2 LIGHT POINTS
2.1 Flush mounted light points fed through PVC
insulated conductors of 3x2.5 mm² inside PVC
conduits of 16mm diameter, including junction
boxes with covers insulating screw cap
connectors. No 112.00 105.00 11760.00
3 EXTRA OVER LIGHT POINTS
3.1 Flush mounting one-way switch, No 28.00 59.00 1652.00
3.2 Flush mounting two-way switch, No 14.00 63.00 882.00
4 SOCKET OUTLET POINTS
4.1 10-16A/1ph flush mounted socket outlets fed
through PVC insulated conductors of 3x2.5mm²
inside PVC conduts of 16mm diameter
including junction boxes with covers and
insulating screw cap connectors. No 56.00 68.00 3808.00
5 EXTRA OVER SOCKET OUTLETS

GOLDEN LADDER CONSTRUCTION CO.LTD 14

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

5.1 Flush mounted socket outlet of 16A/1P No 18.00 59.00 1062.00

5.2 Flush mounted double socket outlet of 25A/1P No 10.00 59.00 590.00
14 LIGHT FITTINGS AND LAMPS
14.1 (Specified type or equivalent)-supplied
installed, connected and tested, including wires,
flexible cable, conduits, boxes, mounting
materials, LAMPS and accessories complete, all
as specified and/or shown on drawings.
14.1.1 7" Flush mounted Ceiling light water proof ultra
slim round with LED 33W LAMP. for kitchens,
Toilets & Corridors. No. 84.00 35.00 2940.00
14.1.2 2-pack LED flush mount down light,12" with
24W, for bed room and living room. color shall
be approved by the architect. No. 13.00 85.00 1105.00
14.1.3 Spot light for bed room No. 32.00 75.00 2400.00
A.II FIRST FLOOR
6 DISTRIBUTION BOARDS
Note All MCBs, MCCBs, must be of the
following Icu -Short Circuit Breaking capacity:
MCB - 6A/1ph - 63A/3ph = 10KA
MCB - 80A/3ph -125A/3ph = 16KA
MCCB - 160A/3ph - 630A/3ph = 25KA
ACB & MCCB - 800A/3ph - 4000A/3ph =
50KA
6.1 Flush mounted distribution board SDB-1F with
lockable door, complete with bus terminals
neutral and earth bars, and consisting of :-
1 pc main MCB of 32A/3ph
10 pcs MCB of 10A/1ph
11 pcs MCB of 16A/1ph
30% reserve space No 2.00 958.00 1916.00
7 LIGHT POINTS
7.1 Flush mounted light points fed through PVC
insulated conductors of 3x2.5 mm² inside PVC
conduits of 16mm diameter, including junction
boxes with covers insulating screw cap
connectors. No 112.00 105.00 11760.00
8 EXTRA OVER LIGHT POINTS
8.1 Flush mounting one-way switch, No 28.00 59.00 1652.00
8.2 Flush mounting two-way switch, No 28.00 63.00 1764.00

GOLDEN LADDER CONSTRUCTION CO.LTD 15

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

8.3 Flush mounting two gang one-way switch, No 14.00 67.00 938.00
9 SOCKET OUTLET POINTS
9.1 10-16A/1ph flush mounted socket outlets fed
through PVC insulated conductors of 3x2.5mm²
inside PVC conduits of 16mm diameter
including junction boxes with covers and
insulating screw cap connectors. No 56.00 59.00 3304.00
10.1 Flush mounted socket outlet of 16A/1P No 18.00 55.00 990.00
10.2 Flush mounted double socket outlet of 16A/1P No 10.00 56.00 560.00
14 LIGHT FITTINGS AND LAMPS
14.1 (Specified type or equivalent)-supplied
installed, connected and tested, including wires,
flexible cable, conduits, boxes, mounting
materials, LAMPS and accessories complete, all
as specified and/or shown on drawings.
14.1.1 7" Flush mounted Ceiling light water proof ultra
slim round with LED 33W LAMP. for kitchens,
Toilets & Corridors. No. 84.00 35.00 2940.00
14.1.2 2-pack LED flush mount down light,12" with
24W, for bed room and family room. Color shall
be approved by the architect. No. 13.00 110.00 1430.00
14.1.3 Spot light for bed room No. 32.00 85.00 2720.00
Total Caried to summery in USD 59,297.00

GOLDEN LADDER CONSTRUCTION CO.LTD 16

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

BLOCK:- FENCE WORK BoQ

I.No Description Unit Total Amount [USD]

A. SUB-STRUCTURE

1 EXCAVATION & EARTHWORKS USD 1424.80

2 CONCRETE WORKS USD 11330.60

3 MASONRY WORKS USD 3967.65

Total A………. 16,723.05

B. SUPER-STRUCTURE

1 CONCRETE WORKS USD 2704.46

2 BLOCK WORKS USD 10937.50

3 METAL WORK USD 22.00

4 STRUCTURAL STEEL WORK USD 4368.00

5 FINISHING WORK USD 15645.00

Total B………… USD 33,676.96

Total A+B………. USD 50,400.00

GOLDEN LADDER CONSTRUCTION CO.LTD 17

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

BLOCK: - FENCE WORK BoQ

Rate in Total Amount
I.No Description Unit Qty
[USD] [USD]

A. SUB-STRUCTURE

1. EXCAVATION & EARTHWORKS

N.B.: for a description of type of soil / rock refer to the
attached soil investigation report. Price of excavation
includes placing of excavated material at appropriate
location within the project site before cart away.
1.1 Excavate for trench foundation to a depth not exceeding
1500mm from ground level. m3 78.40 13.00 1019.20
1.3 Fill around strip foundation & footings with selected
borrowed non expansive granular material (subgrade
CBR>55%, PI<16%, MPD>95%, gd >1.7 kg/cm3). The
filling shall be performed in layers of 200mm with
watering and consolidating each layer properly with 15–20-
ton vibrating roller. m3 31.20 13.00 405.60
Total Carried to Summary USD 1,424.80
2. CONCRETE WORKS
Particular attention is to be given to the following remarks
along with the technical specification and method of
measurement. The quality of ingredient materials must
satisfy the standard quality requirements and concrete
design mixes shall be prepared and certified by laboratory
testing. During casting samples should be taken for
laboratory testing following specification requirements.
Concrete:- The specified concrete strength must be
confirmed by laboratory test.
Reinforcement bars:- The specified strength and other
related properties of reinforcement bar must be confirmed
by laboratory test.
2.1 50mm thick lean concrete in C-5 with minimum cement
content of 150kg/m3 of concrete under:
a) footing m2 6.83 8.00 54.60
b) grade beam m2 2.75 8.00 22.00
2.2 Reinforced concrete in class C-30 (with a 28-day 150mm
cube crushing strength of 30MPa), cast into formworks and
vibrated around rod reinforcement bars. (formwork &
reinforcement bars are measured separately.) in: "Type of
cement to be ordinary Portland cement (OPC 42.5N or
above)"

GOLDEN LADDER CONSTRUCTION CO.LTD 18

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

a) footing m3 12.80 220.00 2816.00

b) grade beam m3 12.80 220.00 2816.00
c) Foundation Column m 3
9.60 220.00 2112.00
2.3 Provide, cut and fix in position 19mm thick marine plywood
formwork with yellow H-beam, adjustable head steel props,
bracers, bolts, tie rods and all necessary accessories.
Contractor to submit formwork design for approval
whichever is appropriate;
a) footing m2 38.61 14.00 540.54
b) grade beam m 2
82.49 14.00 1154.79
c) Foundation Column m 2
43.49 14.00 608.79
2.4 Grade B500B-R steel reinforcement bar with upper yield
strength of 500MPa meeting CES 101 - 2013 part 2 for dia.
>6mm. And Grade B300B-P steel reinforcement bar with
upper yield strength of 300MPa meeting CES 100 - 2013
part 1 for dia. <6mm. All according to structural drawing.
Price includes supply, cutting, bending, placing in position
and tying wires;
a) dia. 8mm deformed bar kg 146.25 4.00 585.00
b) dia. 10mm deformed bar kg 106.28 4.00 425.10
c) dia. 12mm deformed bar kg 48.95 4.00 195.78
Total Carried to Summary USD 11,330.60
3. MASONRY WORKS
3.1 Solid block foundation wall below ground level bedded in
cement mortar (1:3) in full joints. m3 70.20 50.00 3510.00
3.2 Ditto but, above NGL. m3 9.74 47.00 457.65
Total Carried to Summary USD 3,967.65
B. SUPER-STRUCTURE
1. CONCRETE WORKS
Particular attention is to be given to the following remarks
along with the technical specification and method of
measurement. The quality of ingredient materials must
satisfy the standard quality requirements and concrete
design mixes shall be prepared and certified by laboratory
testing. During casting samples should be taken for
laboratory testing following specification requirements.
Concrete:- The specified concrete strength must be
confirmed by laboratory test.Reinforcement bars:- The
specified strength and other related properties of
reinforcement bar must be confirmed by laboratory test.

GOLDEN LADDER CONSTRUCTION CO.LTD 19

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

1.1 Reinforced concrete in class C-30 (with a 28-day 150mm

cube crushing strength of 30MPa), cast into formworks and
vibrated around rod reinforcement bars. (formwork &
reinforcement bars are measured separately.) in: "Type of
cement to be ordinary Portland cement (OPC 42.5N or
above)"
a) elevation column m3 4.68 220.00 1029.60
b) RC coping beam m3 2.73 220.00 600.60
1.2 Provide, cut and fix in position 19mm thick marine plywood
formwork with tie rods, 50x100mm timber bracers.
Concrete finish shall be fair-face.
a) elevation column m2 31.01 15.00 465.08
b) RC coping beam m 2
24.18 15.00 362.70
1.3 Grade B500B-R steel reinforcement bar with upper yield
strength of 500MPa meeting CES 101 - 2013 part 2 for dia.
>6mm. And Grade B300B-P steel reinforcement bar with
upper yield strength of 300MPa meeting CES 100 - 2013
part 1 for dia. <6mm. All according to structural drawing.
Price includes supply, cutting, bending, placing in position
and tying wires;
a) dia. 8mm deformed bar kg 49.14 4.00 196.56
b) dia. 12mm deformed bar kg 12.48 4.00 49.92
Total Carried to Summary USD 2704.46
2. BLOCK WORKS
2.1 400 mm thick peripheral solid block foundation wall to a
depth of 50cm bedded in cement mortar 1:3 below natural
ground level. m2 218.75 50.00 10937.50
Total Carried to Summary USD 10937.50
3. METAL WORK
3.1 Metal gate made of 60x60x3mm and 40x40x2mm frame
SHS and 1.5mm thick flat metal sheet cover all as per the
detail drawing. Price shall include hinges, locks, one coat of
primer and three coats of metallic paint and all other
necessary accessories.
Provide 3mm clearance between hinge to frame and hinge to
door for free play.
D1 Size 4000x2500mm No 1.00 22.00 22.00
Total Carried to Summary USD 22.00
4. STRUCTURAL STEEL WORK

GOLDEN LADDER CONSTRUCTION CO.LTD 20

PROJECT: - PROPSED 28 BED ROOM GUST HOUSE. May 10,2023
CLIENT: -
CONTRACTOR: - GOLDEN LADDER Construction Co.Ltd
LOCATION: - Sherikat, Juba South Sudan

Cold-formed structural hollow section shall be intermediate

grade steel complying with the requirements of BS 6363.
Cold-formed sections shall have neat finish free from
defects that can be detected visually and that might impair
the sections from the intended use and appearance.
Minimum yield strength 280MPa Tensile strength450MPa
elongation minimum 18%. Wieldable quality.
4.1 Supply & erect RHS grill c/c 150 mm vertically and
horizontally at the top and bottom above stone wall. Price
includes three coats light color antirust paint and all
necessary work to secure the installation.
a) RHS size 40x40x2mm m 12.00 12.00 144.00
b) RHS size 40x20x2mm m 352.00 12.00 4224.00
Total Carried to Summary USD 4368.00
5. FINISHING WORK
5.1 Two coats of plastering to all exposed surface with 1:3
cement sand ratio m2 745.00 10.00 7450.00
5.2 Weather resistant external wall painting to all exposed
surfaces m2 745.00 11.00 8195.00
Total Carried to Summary USD 10 15645.00

GOLDEN LADDER CONSTRUCTION CO.LTD 21