Block A-B

Formwork calculations
for columns 0.76
Total columns 78 1.52
average size 600 x 300
Dividing by 4 19.5
Total 20 set required for columns 101.76 3800

Perpherial beam sides 697.98 Rft required for one slab

Approx size (450 mm depth) 1047.0 sq.ft. plywood sides 484.38

Welded shuttering plates with 30x30x5 mm MS Angle & 2.5 mm MS plate

stock
3 x 2 farma 888 900 Nos 16 14400 62
3 x 1.5 farma 60 530 Nos inluding si 14 7420 62
3 x 1 farma 10 10 Nos 10 100 62
3 x 0.75 farma 10 10 Nos 9 90 62
24 x 18 farma 10 10 Nos
24 x 16 farma 10 10 Nos
2 x 1 farma 10 10 Nos
2 x 0.75 farma 10 10 Nos
Gabdi

Wall plates
For Slab formwork

Deshutter
90 x 65 Indian Box (slab ing in 7
bottom) 216 220 Nos days 1165

Deshutter
100 x 75 wall plates (Beam ing in 1
sides) 132 150 Nos day 360

Cuplock
Verticle 2.5 mt 492 390 Nos 10 3900 62
Verticle 2.0 mt
Verticle 1.5 mt
U jack 360 Nos 360 240
Ledger 1.5 mt 536 400 Nos 5.2 2080 62
Ledger 1.2 mt 576 500 Nos 4.2 2100 62
Ledger 1.0 mt 40 Nos approx wt 3 0 62
Ledger 0.9 mt 40 Nos approx wt 2.5 0 62
Base jack

Beam bottom (Double set - one block)

For double set 1536 1450 Rft 0.09375 135.9375 384.975 190.67
768

Adjustable prop for beam

bottom (Double set) 624 18.8 11731.2 62

Beam sides (One set) 1336 Rft

If beam depth is 18" 93.75
36 x 18 farma 445.3333 Nos

100 x 50 C channel or girder 448.2 470 rmt 9.65 4535.5 62

2310
1732.5 1162.5
138600 16.11628 93000
1087.5
525
1612.5
129000
16.125

281201
32.69779
386688 44.96372

0 88000
10.23256

892800 12.5 11250 60 675000

460040 10 5300 60 318000
6200 7 70 60 4200
5580 6 60 60 3600
1000800 363820

120
393.6

stock

256300 106 Nos

54000 50 Nos 6.27907

stock
241800 110 Nos 110 Nos
20 Nos 20 Nos 62.4
20 Nos 20 Nos 50.4
86400 140 Nos 140 Nos
128960 140 Nos 140 Nos
130200 80 Nos 80 Nos
0 50 Nos 50 Nos
0 75 Nos 75 Nos
40 Nos 40 Nos

Stock
73403.18 100 ft 12960
1728

727334.4 7.5
21.24

281201

65000
7.55814
 4985 7 2993 4 14.55 17.425
3490 5 4085 6 9.05 8.495
2600 3 2992 4 9.44 11.329 C channel
4540 7 2845 4 5.09 10.98
4985 7 2360 3 11.88 11.895 11
2380 3 2455 3 14.18 11.51 20
4155 6 2680 3 11.51 4.01 11
1705 2 2455 3 17.425 12.825 6
4085 6 2517 3 8.495 6.45
2865 4 2455 3 7.135
2455 3 2865 4 101.62 102.054
2865 4 2820 4 333.3136 334.7371
2565 3 2670 3
4155 6 1105 1
2993 4 2935 4
2455 3 3477 5
2845 4 2935 4
56123 77 3477 5
184.1306 1107 1
1185 1
2440 3
2863 4
2120 3
1105 1
2277 3
1035 1
61260 79
200.9843
 3.3 36.3
1.65 33
1.35 14.85
4.65 27.9
112.05
448.2
 Rate Unit GST Total
Indian box 90 x 50 x 250 1163 Per no 18% 1372.34
Channel 100 x 50 43644 Per ton 18% 51499.92
Pine wood patta/patti 190.67 Cu.dm 18% 224.9906
Shuttering ply 8 x 4 x 12 484.38 sq.mt 18% 571.5684
Anchor nut 40 Nos 18%
Threded tie rod 60 Kg 18%
Wall plate 190.67 Cu.dm 18% 359.9849 424.7822
 Measurements Reinforcement Formwork
Day 1 Line out and starter Material lifting Deshuttering of sides
Day 2 Column & Lift reinforcement Staircase
Day 3 Column & Staircase 20 column + lift + Staircase
Day 4 Staircase 20 column + Staircase
Block A slab

Day 5 Preparing bottoms

Day 6 Beam bottom
Day 7 Beam sides & Slab deshuttering & Material lifting
Day 8 Beam reinforcement 1 Slab formwork 1
Day 9 Slab reinforcement 2 Slab formwork 2
Day 10 Misc Misc
Day 11
Day 12 Line out and starter Material lifting Deshuttering of sides
Day 13 Column & Lift reinforcement Staircase
Day 14 Column & Staircase 10 column + lift + Staircase
Day 15 Staircase 10 column + Staircase
Day 16 Preparing bottoms
Day 17 Beam bottom
Day 18 Beam sides & Slab deshuttering & Material lifting
Day 19 Beam reinforcement 1 Slab formwork 1
Day 20 Slab reinforcement 2 Slab formwork 2
Day 21 Misc Misc
Day 22
Day 23
Day 24
 Concreting Reinforcement Formwork

1: 10 Columns + Lift

Block B slab
2: 10 Columns + Staircase 84

b deshuttering & Material lifting

Material lifting Deshuttering of sides

Electrical & Misc Column & Lift reinforcement Staircase
Slab Concreting Column & Staircase 10 column + lift + Staircase
Staircase 10 column + Staircase
Preparing bottoms
Beam bottom
1: 10 Columns + Lift Beam sides & Slab deshuttering & Material lifting
Block B slab

2: 10 Columns + Staircase Beam reinforcement 1 Slab formwork 1

Slab reinforcement 2 Slab formwork 2
b deshuttering & Material lifting Misc Misc

Electrical & Misc

Slab Concreting
 Concreting

1: 10 Columns + Lift
2: 10 Columns + Staircase

b deshuttering & Material lifting

Electrical & Misc

Slab Concreting
 Reinf and centering
Labour
basement - 1 3411.96 150 486205 14-Jun 70.5 240543
basement - 2 3411.96 150 486205 29-Jun 70.5 240543
Ground floor 3411.96 100 324137 15-Jul 47 160362
1st floor 3411.96 100 324137 30-Jul 47 160362
2nd floor 3411.96 100 324137 14-Aug 47 160362
3rd floor 3411.96 100 324137 29-Aug 47 160362
4th floor 3411.96 100 324137 14-Sep 47 160362
5th floor 3411.96 100 324137 29-Sep 47 160362
6th floor 3411.96 100 324137 15-Oct 47 160362
7th floor 3411.96 100 324137 30-Oct 47 160362
Terrace 793.01
34119.64 3079297
44,355,528 3565502 Salary

Block A-B Block C Block D

basement 10999.54 6823.93 6823.93 36971.09 972409.66

Ground floor 9547.78 3411.96 3411.96 16371.71 324136.553
1st floor 9547.78 3411.96 3411.96 16371.71 324136.553
2nd floor 8654.91 3411.96 3411.96 15478.84 324136.553
3rd floor 8654.91 3411.96 3411.96 15478.84 324136.553
4th floor 8654.91 3411.96 3411.96 15478.84 324136.553
5th floor 8654.91 3411.96 3411.96 15478.84 324136.553
6th floor 8654.91 3411.96 3411.96 15478.84 324136.553
7th floor 8654.91 3411.96 3411.96 15478.84 324136.553
Terrace 1448.94 793.01 793.01 3034.97 75336.14
83473.52 34912.65 34912.65 165622.51 3640838.23
153298.82

Column sets - standard belex 264000

Jack props 408000
328500
 interest

Bharai expense Overheads Total expe Net profit 20000

20 68239 15 51179 359962 126243 50000 76243 11000
20 68239 15 51179 359962 126243 50000 76243 10000
8 27296 15 51179 238837 85299 50000 35299 8000
8 27296 15 51179 238837 85299 50000 35299 12000
8 27296 15 51179 238837 85299 50000 35299 8000
8 27296 15 51179 238837 85299 50000 35299 8000
8 27296 15 51179 238837 85299 50000 35299 8000
8 27296 15 51179 238837 85299 50000 35299 65000
8 27296 15 51179 238837 85299 50000 35299 19.05061
8 27296 15 51179 238837 85299 50000 35299
2630624 934878 520000 434878

14.32172 126000
15000
280000
421000
 16000
6000
22000
6.4479