Tender Stage : Formwork Costing

A-2.2/15-01-01 - Formwork Costing

Formwork Methods, Planning & Monitoring

Project: XYZ Project Prepared By :

Region : Mumbai Checked By :
Subject: Formwork Movement Plan & Timeline Schedule Doc No :
Date : Rev -

Height BUA Pour Size Cycle Time Months Days

L53 Terrace 3.35 1507 377 12 908 913 31 3 928 933
L51 PH Upper 3.35 1655 414 12 896 901 916 921
L51 PH Lower 3.35 1639 410 12 884 889 904 909
L50 Refuge 3.35 1571 393 15 872 877 892 897
L49 3.35 1620 405 8 857 862 877 882
L48 3.35 1635 409 8 849 854 869 874
L47 3.35 1619 405 8 841 846 861 866
L46 3.35 1638 409 8 833 838 853 858
L45 3.35 1620 405 8 825 830 845 850
L44 3.35 1635 409 8 817 822 837 842
L43 Refuge 3.35 1639 410 8 809 814 829 834
L42 3.35 1638 409 8 801 806 821 826
L41 3.35 1620 405 8 793 798 813 818
L40 3.35 1635 409 8 785 790 805 810
L39 3.35 1619 405 8 777 782 797 802
L38 3.35 1638 409 8 769 774 789 794
L37 3.35 1620 405 8 761 766 781 786
L36 Refuge 3.35 1639 410 8 753 758 773 778
L35 3.35 1619 405 8 745 750 765 770
L34 3.35 1638 409 8 737 742 757 762
L33 3.35 1620 405 8 729 734 749 754
L32 3.35 1635 409 8 721 726 741 746
L31 3.35 1619 405 8 713 718 733 738
L31 Fire Check 1.8 1643 411 15 705 710 725 730
L31 Service 1.8 1481 370 15 690 695 710 715
L30 3.35 1638 409 8 675 680 695 700
L29 Refuge 3.35 1639 410 8 667 672 687 692
L28 3.35 1635 409 8 659 664 679 684
L27 3.35 1619 405 8 651 656 671 676
L26 3.35 1638 409 8 643 648 663 668
L25 3.35 1620 405 8 635 640 655 660
L24 3.35 1635 409 8 627 632 647 652
L23 3.35 1619 405 8 619 624 639 644
L22 Refuge 3.35 1639 410 8 611 616 631 636
L21 3.35 1620 405 8 603 608 623 628
L20 3.35 1635 409 8 595 600 615 620
L19 3.35 1619 405 8 587 592 607 612
L18 3.35 1638 409 8 579 584 599 604
L17 3.35 1620 405 8 571 576 591 596
L16 3.35 1635 409 8 563 568 583 588
L15 3.35 1639 410 8 555 560 575 580
L14 3.35 1638 409 8 547 552 567 572
L13 3.35 1620 405 8 539 544 559 564
L12 3.35 1635 409 15 531 536 551 556
L12 Fire Check 1.8 1489 372 15 516 521 536 541
L11 3.35 1619 405 8 501 506 521 526
L10 3.35 1638 409 8 493 498 513 518
L9 3.35 1620 405 8 485 490 505 510
L8 Refuge 3.35 1629 407 8 477 482 497 502
L7 3.35 1619 405 10 469 474 489 494
L6 3.35 1638 409 10 459 464 479 484
L5 3.35 1620 405 10 449 454 469 474
L4 3.35 1635 409 15 439 444 459 464
L3 3.35 1619 405 18 424 429 444 449
L2 3.35 1638 409 21 406 411 426 431
L1 Refuge 3.35 1610 402 25 385 390 405 410
Transfer Floor 1.8 1639 410 30 360 365 380 385
Ecodeck 5.5 7310 406 25 330 335 370 375 380 385 390 395 400 405 350 355
P6 3.9 7392 411 25 305 310 345 350 355 360 365 370 375 380 325 330
P5 2.9 7392 411 25 280 285 320 325 330 335 340 345 350 355 300 305
P4 2.9 7392 411 25 255 260 295 300 305 310 315 320 325 330 275 280
P3 2.9 7405 411 25 230 235 270 275 280 285 290 295 300 305 250 255
P2 2.9 7405 411 25 205 210 245 250 255 260 265 270 275 280 225 230
P1 2.8 7466 415 25 180 185 220 225 230 235 240 245 250 255 200 205
GF 6.025 8892 494 25 155 160 195 200 205 210 215 220 225 230 175 180
B1 4.8 10606 589 25 130 135 170 175 180 185 190 195 200 205 150 155
B2 3.2 8560 476 30 105 110 145 150 165 170 175 180 185 190 125 130
B3/Foundation 3.2 8678 30 75 85 115 125 135 145 155 165 175 185 95 105
Mobilisation 45

Tower Pour Lag 5

Foundation Pour Lag 10
Tender Stage : Formwork Costing
A-2.2/15-01-01 - Formwork Costing
Formwork Methods, Planning & Monitoring

Project : XYZ Project Prepared By :

Region : Mumbai Checked By :
Subject : Cost Estimate of Formwork Doc No :
Date : Rev - R0
Investment / sqm Investment Duration Recovery Material Cost/sqm
Item No Structure System Considered / Catering Area Making Area Repetition Catering Area for Plywood Repetition for Timber Sub-Total Making Miscelleneous Total Total Cost Remarks
Proposed (sqm) (sqm) Plywood (sqm) Quantity (sqm) Plywood Quantity (cf) System Consumables System Consumables (Months) System Consumables System Consumables

A Structure-1
Column / Shear wall Conventional 487 487 1 12,000 1,000 5,844,000 487,000 2 292,200 487,000 600 1,000 1,600 5 10 1,615 786,505
Beam 813 813 447 2 3 - 133 666 798 5 10 813 661,285
Bottom 163 81 2 4,300 174,795 3 - 174,795 - - -
Sides 650 325 2 2,254 366,500 3 - 366,500 - - -
Staging 290 2,475 718,634 3 53,898 - - -
Backpropping 290 2,475 718,634 3 53,898 - - -
Slab 4,500 3 - 275 723 998 5 10 1,013 4,557,750
Decking 4,500 4,500 1 1,950 1,400 3,150,000 3 - 3,150,000 - - -
Staging 4,500 1,800 8,100,000 - 3 607,500 - - - -
Backpropping 4,500 1,800 8,100,000 - 3 607,500 - - - -
Pour strip 150 150 1 1,800 1,400 270,000 105,000 3 20,250 105,000 - - -
<insert row as required for addl element> - - - -
B Structure-2 - - - -
Raf 5,558 463 12 3,000 1,825 1,389,500 633,959 3 104,213 633,959 19 114 133 5 10 148 821,542
Column / Shear wall 126,914 2,441 52 12,000 8,666.67 29,287,846 15,864,250 24 17,572,708 15,864,250 138 125 263 5 10 278 35,340,668
Beam 135,291 135,291 6,869 20 24 - 163 158 322 5 10 337 45,545,492
Bottom 27,058 2,081 13 4,300 8,950,020 24 - 8,950,020 - - -
Sides 108,233 4,163 26 3,000 12,488,400 24 - 12,488,400 - - -
Staging 7,434 2,475 18,398,089 24 11,038,854 - - -
Backpropping 7,434 2,475 18,398,089 24 11,038,854 - - -
Slab 373,362 24 - 82 151 233 5 10 248 92,407,095
Decking 373,362 14,360 26 3,640 52,270,680 24 - 52,270,680 - - -
Staging 14,360 1,700 24,412,131 - 24 14,647,278 - - - -
Backpropping 14,360 1,700 24,412,131 - 24 14,647,278 - - - -
Pour strip 2,872 2,872 2 1,700 1,400 4,882,426 4,020,822 10 1,220,607 4,020,822 - - -
<insert row as required for addl element>
C <Iinsert row as required for addl structure> - - - -
Lif wall/shear wall 1,544 119 13 9,000 4,000 1,068,923 475,077 6 160,338 475,077 104 308 412 5 10 427 658,575
Column 4,034 672 6 4,000 4,000 2,689,333 2,689,333 3 201,700 2,689,333 50 667 717 5 10 732 2,951,543
Beam 4,241 - - 3 - - 842 842 5 10 857 3,632,947
Bottom 2,121 707 3 4,300 - 3,039,383 3 - 3,039,383 - - -
Sides 2,121 353 6 1,500 - 529,948 3 - 529,948 - - -
Staging 2,475 - - 3 - - - -
Backpropping 2,475 - - 3 - - - -
Slab 7,200 - - 3 - 594 560 1,154 5 10 1,169 8,415,600
Decking 7,200 2,400 3 1,400 - 3,360,000 3 - 3,360,000 - - -
Staging 2,400 21,600 51,840,000 - 3 3,888,000 - - - -
Backpropping 2,400 1,700 4,080,000 - 3 306,000 - - - -
Pour strip 480 480 1 1,700 1,400 816,000 672,000 4 81,600 672,000 - - -
<insert row as required for addl element>
- - - -
Total 667,446 36,655 136,104 7,316 19 0 205,425,737 109,277,168 76,542,674 109,277,168 - - 195,779,003 293
20.5 10.9 7.7 10.9 - -

Assumptions : Floor Height 3.60 m

Staging Height for slabs 3.45 m FINAL RATE SUMMARY FW AREA CHECK
Staging Height for beams 2.90 m System Rate / Sqm : ₹ 114.68 Element Client BOQ SPCL Difference
Rate of 12 mm thk FFD Ply (Sub-structure works, and Non tower Area) 575 Rs./sqm Consumables Rate / Sqm : ₹ 163.72 Slab 605,000 385,062 219,938
Rate of Timber 450 Rs./cf Misc : ₹ 15.00 Beam
ISMC 100 450 Rs./rmt Total Rate : ₹ 293.40
Considering Salvage @ 20% 360 Rs./rmt
Rate of Cup Lock Staging Considered as ( Rs/Cum) 750
Rate of HD Staging Considered as ( Rs/Cum) 1000 Total 605,000 385,062 219,938
Depreciation Rate 0.025
Rate of Tie Rod- 1.5 m 195 Rs./Nos Note : In case of substantial difference in total Scope/Area, proper justification need to be obtained.
Rate of Wing Nut 56 Rs./Nos
Rate of Anchor Plate 98 Rs./Nos
Tender Stage : Formwork Costing
A-2.2/15-01-01 - Formwork Costing
Formwork Methods, Planning & Monitoring

Project : NBCC-Nauroji Nagar Prepared by:

Region : Delhi Checked by:
Subject : Investment Vs Recovery Statement Doc No :
Date: Rev :
Sno Description System Consumables Total Remarks

Investment (Crore) 20.5 10.9 31.5

Recovery (Crore) 7.7 10.9 18.6
% Recovery 37.3 100.0 59.0