79
4.2 Builder Estimate
Amount
Sr Particulars Quantity Unit Rate Unit
( Kyat )
1. Site Clearing Work
5082.00 sq-ft
Worker 12.71 Nos 15,000 Nos 190,575
2. Earthwork Excavation Work for Main Door Stair
31.50 cu-ft
Worker 0.47 Nos 15,000 Nos 7,088
3. 1:2:4 RCC Work
8830.90 cu-ft
Cement 1,632.14 Bags 30,000 Bags 48,964,172
Aggregate 81.24 Suds 150,000 Suds 12,186,638
Sand 40.62 Suds 35,000 Suds 1,421,774
Fuel 176.62 Gals 13,600 Gals 2,402,004
Mason 176.62 Nos 20,000 Nos 3,532,359
Worker 794.78 Nos 15,000 Nos 11,921,712
Machine Driver 44.15 Nos 20,000 Nos 883,090
81,311,749
4. Timber Shuttering Formwork (4times)
24243.60 sq-ft
Softwood(In-Kanyin) 24.24 Ton 2,500,000 Ton 60,608,991
8'x4' Plywood 217.81 Sheet 40,000 Sheet 8,712,542
Nails and spikes 202.03 Viss 9,000 Viss 1,818,270
Carpenter 1,454.62 Nos 20,000 Nos 29,092,316
Worker 484.87 Nos 15,000 Nos 7,273,079
107,505,198
5. Rebar Work
41.68 ton
#3(3/8"Ø) 4.83 Ton 2,280,000 Ton 11,018,289
#4(1/2" Ø) 22.37 Ton 2,350,000 Ton 52,563,692
#5(5/8" Ø) 0.95 Ton 2,590,000 Ton 2,450,784
#6(3/4" Ø) 8.94 Ton 2,700,000 Ton 24,146,980
#8(1" Ø) 6.67 Ton 2,790,000 Ton 18,611,017
Binding Wire 231.54 Viss 15,000 Viss 3,473,040
Smith 833.53 Nos 20,000 Nos 16,670,591
Worker 833.53 Nos 15,000 Nos 12,502,943
141,437,336
80
6. 4 1/2" thk; Brick Walling Work with 1:3 Cement Mortar
8809.78 sq-ft
X-met 10,131.25 R-ft 250 R-ft 2,532,812
Brick 48,453.79 Nos 250 Nos 12,113,448
Cement 233.62 Bags 30,000 Bags 7,008,495
Sand 8.81 Suds 35,000 Suds 308,342
Mason 176.20 Nos 20,000 Nos 3,523,912
Worker 264.29 Nos 15,000 Nos 3,964,401
29,451,411
7. 1 1/2" thk; 1:2:4 Concrete Topping Work
3233.00 sq-ft
Cement 74.76 Bags 30,000 Bags 2,242,894
Shingle 3.72 Suds 150,000 Suds 557,693
Sand 1.86 Suds 35,000 Suds 65,064
Mason 24.25 Nos 20,000 Nos 484,950
Worker 48.50 Nos 15,000 Nos 727,425
4,078,025
8. 3/4" thk; plastering work with 1:3 cement mortar
22711.44 sq-ft
Cement 456.26 Bags 30,000 Bags 13,687,697
Sand 17.03 Suds 35,000 Suds 596,175
Mason 340.67 Nos 20,000 Nos 6,813,431
Worker 681.34 Nos 15,000 Nos 10,220,147
31,317,451
9. Painting Work
34686.73 sq-ft
Emulsion Paint(3 Coats) 346.87 Gals 30,000 Gals 10,406,019
Putty 260.15 Gals 30,000 Gals 7,804,514
Sand Paper 173.43 Dozs 7,200 Dozs 1,248,722
Putty trowel 86.72 Nos 5,000 Nos 433,584
Roller 86.72 Nos 5,000 Nos 433,584
Painter 346.87 Nos 25,000 Nos 8,671,683
Worker 173.43 Nos 15,000 Nos 2,601,505
31,599,612
10. Ceiling Work
11975.29 sq-ft
(8'x4') Gypsum Board 412.24 Sheet 65,000 Sheet 26,795,303
2"x1" Aluminium Frame 17,308.04 R-ft 450 R-ft 7,788,618
1"x1" Aluminium Frame 5,847.31 R-ft 350 R-ft 2,046,559
81
Suspender(3/16" to 3/8" dia) 4,911.74 R-ft 150 R-ft 736,761
Concrete Nail 4,911.74 Nos 10 Nos 49,117
Hold Anchor 1,496.91 Nos 250 Nos 374,228
Screw 140.34 Gross 1,200 Gross 168,403
Putty Powder 4,911.74 Lbs 700 Lbs 3,438,219
Carpenter 748.46 Nos 20,000 Nos 14,969,116
Worker 374.23 Nos 15,000 Nos 5,613,419
61,979,743
11. Fixing Aluminium Window & Fanlight Work
334.00 sq-ft
Aluminium Window &
334.00 Sq-ft 20,000 Sq-ft 6,680,000
Fanlight
12. Fixing Teak Door Work
297.00 sq-ft
Fixing Teak Panelled Door 297.00 Sq-ft 35,000 Sq-ft 10,395,000
13. Fixing Glass Panelled Work
434.50 sq-ft
Glass Panels 443.19 Sq-ft 4,500 Sq-ft 1,994,355
White Cement 0.78 Bags 15,000 Bags 11,638
Mason 17.38 Nos 20,000 Nos 347,600
Worker 26.07 Nos 15,000 Nos 391,050
2,744,643
14. Scaffolding Work for External Walling
(Two Layers) 12236.00 sq-ft
Bamboo(Avg 2" dia) 1,359.56 Nos 4,200 Nos 5,710,133
Coir Yarn 97.72 Viss 15,000 Viss 1,465,771
Wire Nail 27.14 Viss 9,000 Viss 244,295
Worker 148.70 Nos 15,000 Nos 2,230,521
9,650,720
15. Scaffolding Work with Timber (3times)
( T Support for Floor,Beam & Slab )
9680.00 sq-ft
Softwood(In-Kanyin) 6.27 Ton 2,500,000 Ton 15,685,185
Wire Nail 74.69 Viss 9,000 Viss 672,222
Carpenter 201.67 Nos 20,000 Nos 4,033,333
20,390,741
Total Cost MMK 538,739,292