STR MYANMAR CO.

, LTD MGS KITCHEN PROJECT 7/6/2020

Builder's Estimate

Sr.No
Particular Quantity Unit Rate Per Each Amount Total Amount

1 Site Clearing Work (Before & After) 986.00 Sqft

P-1 Labour
I-1B Worker 4.93 Nos 7,000 Nos 34,510.00 34,510.00

2 Survey & Staking Works for 986.00 Sqft

P-5 Preparation of Foundation
I-23 Materials 986.00
J/Wood 0.06 Ton 570,000 Ton 33,721.20
Nail 0.21 Viss 1,800 Viss 369.75
Labour -
Surveyor 0.10 Nos 20,000 Nos 1,972.00
Carpenter 0.49 Nos 8,500 Nos 4,190.50
Worker 0.99 Nos 7,000 Nos 6,902.00 47,155.45

3 Earthwork Excavation (Medium soil) 1008.38 Cft

P-2 Labour
I-4 Worker 20.17 Nos 7,000 Nos 141,172.50 141,172.50

4 Hardcore Laying Work 252.09 Cft

P-38 Material
I-3 Hardcore 2.52 Sud 23,275 Sud 58,674.82
Sand 0.63 Sud 10,000 Sud 6,302.34
Labour
Manson 1.26 Nos 8,500 Nos 10,713.98
Worker 1.26 Nos 7,000 Nos 8,823.28 84,514.43

5 Sand Filling Work 84.03 Cft

P-3 Material
I-12 Sand 1.05 Sud 10,000 Sud 10,503.91
Labour -
Worker 0.84 Nos 7,000 Nos 5,882.19 16,386.09

6 1:3:6 Lean Concrete 84.03 Cft

P-28 Material
I-1 Cement 10.80 Bags 3,450 Bags 37,273.86
Sand 0.40 Sud 10,000 Sud 4,033.50
Aggregate 0.81 Sud 26,462 Sud 21,347.10
Fuel 1.68 Gals 3,800 Gals 6,386.38
Labour
Manson 0.84 Nos 8,500 Nos 7,142.66
Worker 5.04 Nos 7,000 Nos 35,293.13
Machine Driver 0.42 Nos 8,500 Nos 3,571.33 115,047.94

7 Footing Work
(a) Steel Work
P-133 16mm Ø 5.48 Cwt
12mm Ø 4.03 Cwt
I-9 Total 5.48 Cwt
Material
16mm Ø MS Rod 0.29 Tons 1,200,000 Tons 344,972.25
12mm Ø MS Rod 0.21 Tons 1,200,000 Tons 254,007.00
Binding Wire 1.52 Viss 2,000 Viss 3,042.08
Labour
Steel Fixer 4.11 Nos 8,500 Nos 34,907.91
Worker 4.11 Nos 7,000 Nos 28,747.69 665,676.93

1
STR MYANMAR CO., LTD MGS KITCHEN PROJECT 7/6/2020

(b) Formwork 172.55 Sqft

P-124 Material
I-1 J/Wood 0.35 Tons 570,000 Tons 196,707.00
5 ply wood 3.10 Shts 11,500 Shts 35,655.84
Nail 1.44 Viss 1,800 Viss 2,588.25
Labour
Carpenter 10.35 Nos 8,500 Nos 88,000.50
Worker 3.45 Nos 7,000 Nos 24,157.00 347,108.59

(c) 1:2:4 Conc; Work 233.41 Cft

P-28 Material
I-2 Cement 43.14 Bags 3,450 Bags 148,829.07
P-30 Sand 1.07 Sud 10,000 Sud 10,736.78
I-6,1a Aggregate 2.15 Sud 26,462 Sud 56,823.89
Fuel 4.67 Gals 3,800 Gals 17,739.03
Labour
Manson 4.67 Nos 8,500 Nos 39,679.42
Worker 21.01 Nos 7,000 Nos 147,047.25
Machine Driver 1.17 Nos 8,500 Nos 9,919.85 430,775.30

8 R W Brick Work(1:3)Cement Mortor(Up to GB) 179.84 Cft

P-3 Material
I-2 Brick 2428.00 Nos 100 Nos 242,800.00
Cement 12.52 Bags 3,450 Bags 43,209.47
Sand 0.47 Sud 10,000 Sud 4,675.81
Labour
Manson 7.19 Nos 8,500 Nos 61,145.18
Worker 10.79 Nos 7,000 Nos 75,532.28 427,362.73

9 D.P.C Work
(a) Formwork 110.50 Sft
P-124 Material
I-1 J/Wood 0.22 Tons 570,000 Tons 125,970.00
5 ply wood 1.99 Shts 11,500 Shts 22,833.79
Nail 0.92 Viss 1,800 Viss 1,657.50
Labour
Carpenter 6.63 Nos 8,500 Nos 56,355.00
Worker 2.21 Nos 7,000 Nos 15,470.00 222,286.29

(b) 1:2:4 Conc; Work 41.44 Cft

P-28 Material
I-2 Cement 7.66 Bags 3,450 Bags 26,421.96
P-30 Sand 0.19 Sud 10,000 Sud 1,906.13
I-6,1a Aggregate 0.38 Sud 26,462 Sud 10,088.07
Fuel 0.83 Gals 3,800 Gals 3,149.25
Labour
Manson 0.83 Nos 8,500 Nos 7,044.38
Worker 3.73 Nos 7,000 Nos 26,105.63
Machine Driver 0.21 Nos 8,500 Nos 1,761.09 76,476.50

10 Wall Brick Work(1:3)Cement Mortor 1,027.94 Cft

P-3 Material
I-2 Brick 13877.00 Nos 100 Nos 1,387,700.00
Cement 71.59 Bags 3,450 Bags 246,981.32
Sand 2.67 Sud 10,000 Sud 26,726.48
Labour
Manson 41.12 Nos 8,500 Nos 349,500.13
Worker 61.68 Nos 7,000 Nos 431,735.46 2,442,643.38

2
STR MYANMAR CO., LTD MGS KITCHEN PROJECT 7/6/2020

11 Lintels Work
(a) Steel Work
P-133 16mm Ø 1.44 Cwt
I-9 Total 1.44 Cwt
Material
16mm Ø MS Rod 0.08 Tons 1,200,000 Tons 90,842.69
Binding Wire 0.40 Viss 2,000 Viss 801.08
Labour
Steel Fixer 1.08 Nos 8,500 Nos 9,192.42
Worker 1.08 Nos 7,000 Nos 7,570.22 108,406.41

(b) Formwork 116.13 Sqft

P-124 Material
I-1 J/Wood 0.23 Tons 570,000 Tons 132,388.20
5 ply wood 2.09 Shts 11,500 Shts 23,997.18
Nail 0.97 Viss 1,800 Viss 1,741.95
Labour
Carpenter 6.97 Nos 8,500 Nos 59,226.30
Worker 2.32 Nos 7,000 Nos 16,258.20 233,611.83

(c) 1:2:4 Conc; Work 58.07 Cft

P-28 Material
I-2 Cement 10.73 Bags 3,450 Bags 37,024.21
P-30 Sand 0.27 Sud 10,000 Sud 2,670.99
I-6,1a Aggregate 0.53 Sud 26,462 Sud 14,136.08
Fuel 1.16 Gals 3,800 Gals 4,412.94
Labour
Manson 1.16 Nos 8,500 Nos 9,871.05
Worker 5.23 Nos 7,000 Nos 36,580.95
Machine Driver 0.29 Nos 8,500 Nos 2,467.76 107,163.99

12 Roof Beam
(a) Steel Work
P-133 20mm Ø 13.90 Cwt
I-9 10mm Ø 8.53 Cwt
P-135 Total 22.43 Cwt
I-14 Material
20mm Ø MS Rod 0.73 Tons 1,200,000 Tons 875,520.00
10mm Ø MS Rod 0.45 Tons 1,260,000 Tons 564,240.60
Binding Wire 6.23 Viss 2,000 Viss 12,459.37
Labour
Steel Fixer 27.48 Nos 8,500 Nos 233,599.43
Worker 27.48 Nos 7,000 Nos 192,376.00 1,878,195.39

(b) Formwork 302.80 Sft

P-124 Material
I-1 J/Wood 0.61 Tons 570,000 Tons 345,192.00
5 ply wood 5.44 Shts 11,500 Shts 62,570.78
Nail 2.52 Viss 1,800 Viss 4,542.00
Labour
Carpenter 18.17 Nos 8,500 Nos 154,428.00
Worker 6.06 Nos 7,000 Nos 42,392.00 609,124.78

(c) 1:2:4 Conc; Work 108.35 Cft

P-28 Material
I-2 Cement 20.03 Bags 3,450 Bags 69,087.64
P-30 Sand 0.50 Sud 10,000 Sud 4,984.10

3
STR MYANMAR CO., LTD MGS KITCHEN PROJECT 7/6/2020

I-6,1a Aggregate 1.00 Sud 26,462 Sud 26,378.10

Fuel 2.17 Gals 3,800 Gals 8,234.60
Labour
Manson 2.17 Nos 8,500 Nos 18,419.50
Worker 9.75 Nos 7,000 Nos 68,260.50
Machine Driver 0.54 Nos 8,500 Nos 4,604.88 199,969.31

13 Roof Slab
(a) Steel Work 30.16 Rft
P-135 Material
I-14 10mm Ø MS Rod 1.58 Tons 1,260,000 Tons 1,995,131.25
Binding Wire 8.38 Viss 2,000 Viss 16,755.95
Labour
Steel Fixer 45.24 Nos 8,500 Nos 384,549.11
Worker 45.24 Nos 7,000 Nos 316,687.50 2,713,123.81

(b) Formwork 551.00 Sqft

P-124 Material
I-1 J/Wood 1.10 Tons 570,000 Tons 628,140.00
5 ply wood 9.90 Shts 11,500 Shts 113,858.98
Nail 4.59 Viss 1,800 Viss 8,265.00
Labour
Carpenter 33.06 Nos 8,500 Nos 281,010.00
Worker 11.02 Nos 7,000 Nos 77,140.00 1,108,413.98

(c) 1:2:4 Conc; Work 206.63 Cft

P-28 Material
I-2 Cement 38.19 Bags 3,450 Bags 131,751.11
P-30 Sand 0.95 Sud 10,000 Sud 9,504.75
I-6,1a Aggregate 1.90 Sud 26,462 Sud 50,303.41
Fuel 4.13 Gals 3,800 Gals 15,703.50
Labour
Manson 4.13 Nos 8,500 Nos 35,126.25
Worker 37.19 Nos 7,000 Nos 260,347.50
Machine Driver 1.03 Nos 8,500 Nos 8,781.56 511,518.09

14 Doors & Window Work 203.88 Sft

Material+Labour
Window (M+L) 203.88 Sft 4,500 Sft 917,437.50 917,437.50

15 4-1/2"thk; (1:3:6) Concrete Flooring 183.75 Cft

Material
Cement 23.63 Bags 3,450 Bags 81,506.25
Sand 0.88 Sud 10,000 Sud 8,820.00
Aggregate 1.76 Sud 26,462 Sud 46,679.41
Fuel 3.68 Gals 3,800 Gals 13,965.00
Plastic Sheet 481.25 Sft 650 Sft 312,812.50
Labour
Manson 1.84 Nos 8,500 Nos 15,618.75
Worker 11.03 Nos 7,000 Nos 77,175.00
Machine Driver 0.92 Nos 8,500 Nos 7,809.38 564,386.28

16 1-1/2"thk; (1:2:4) Topping 490.00 Sqft

Material
Cement 11.33 Bags 3,450 Bags 39,092.81
Sand 0.28 Sud 10,000 Sud 2,817.50
Aggregate 0.56 Sud 26,462 Sud 14,911.48
Labour

4
STR MYANMAR CO., LTD MGS KITCHEN PROJECT 7/6/2020

Manson 3.68 Nos 8,500 Nos 31,237.50

Worker 7.35 Nos 7,000 Nos 51,450.00 139,509.29

17 1/2"thk; (1:3) Cement Plastering 3302.32 Sqft

Material
Cement 44.23 Bags 3,450 Bags 152,584.88
Sand 1.65 Sud 10,000 Sud 16,511.60
Labour
Manson 33.02 Nos 8,500 Nos 280,697.20
Worker 66.05 Nos 7,000 Nos 462,324.80 912,118.48

Total 15,054,095.27
Say 15,100,000.00