Costing Comparision Between Conventional & Mivan Shuttering

Conventional Mivan Option I - 3 full sets Mivan Option II - 1.7 Sets

Sr. no. Item/Description fo Work
Basis Amount Basis Amount Basis

1 Labour cost / BUA sq. feet (incl Crane) Incl. Shuttering and Crane 400.00 Including Crane Only 350.00 Including Crane Only

2 Shuttering Cost NA 0.00 As per Calculation 190.00 As per Calculation

3 Steel 7 kg. X 48 336.00 6 kg. X 48 288.00 6 kg. X 48
4 Concrete (RMC) 0.045 m Cube X 5000 per m3 225.00 0.06 m Cube X 5000 per m3 300.00 0.06 m Cube X 5000 per m3
5 Block - work (with Sand & Cement) Lumpsum 70.00 Lumpsum 35.00 Lumpsum
6 External Plaster Lumpsum 60.00 Lumpsum 0.00 Lumpsum
7 Gypsum Plaster for Internal Walls Lumpsum 45.00 Lumpsum 20.00 Lumpsum
8 Back Filling & ATT Lumpsum 5.00 Lumpsum 5.00 Lumpsum
9 G.I. Binding Wire Lumpsum 6.00 Lumpsum 6.00 Lumpsum
10 Electricity & Water Lumpsum 35.00 Lumpsum 35.00 Lumpsum
11 Labour Hutment , PF. & Insurance Lumpsum 20.00 Lumpsum 20.00 Lumpsum
Total (1 to 11) Rs. 1,202.00 1202.00 Rs. 1,249.00 1249.00 Rs. 1,169.00
12 10% Congingencies & unforseen Exp. Rs. 120.00 120.00 Rs. 125.00 125.00 Rs. 117.00
13 Excavation Lumpsum 20.00 Lumpsum 20.00 Lumpsum
Total Cost 1342.00 1394.00
 Cost in Rupees per BUA
tion II - 1.7 Sets
Remarks
Amount

350.00 - RMC and Pump by Developer in both options

110.00 (Refer Mivan shuttering cost sheet)

288.00
300.00 Extra Conrete= 0.015 m cube for mivan
35.00
0.00
20.00
5.00
6.00
35.00
20.00
1169.00
117.00
20.00
1306.00
Mivan Shutering Cost
12000/m Cube

Total Shuttering Requirment

OPTION I - 3 Sets for 3 Towers
For one Tower = 4500 sq. feet / Floor (approx.)
= 418 m2
Total Shuttering Requirment = =
5times of floor area 2090 m2

No of Sets 3
therefore for 3 Building = 6270 m2
Rate per m2 = 12500
Basic Cost = 783.75 Rs Lacs

No. of Repetitions = 32
Total Area of Construction 432000

Rate per Sq ft. = Rs. 181.42 per sq. feet

Total Shuttering Requirment

OPTION II - 1.7 Sets for 3 Towers
For one Tower = 4500 sq. feet / Floor (approx.)
= 418 m2
Total Shuttering Requirment = =
5times of floor area 2090 m2

No of Sets 1.7
therefore for 3 Building = 3553 m2
Rate per m2 = 12500
Basic Cost = 444.125 Rs Lacs

No. of Repetitious = 32
Total Area of Construction 432000

Rate per Sq ft. = Rs. 102.81 per sq. feet

RMC PLANT @ SITE
1 Plant cost = Rs. 50 lac
2 Transit Mixer ( 2 nos.) = Rs. 60 lac
3 Concrete Pumps (3 nos.) = Rs. 100 lac
Total = Rs. 210 lac
Int. on RMC Plant Investment for 2 yrs@ 18%p.a. = Rs. 76 lac
Total = Rs. 286 lac

Total concrete required = 0.05 m Cube / sq. feet of BUA

= 0.05 m Cube / 600000 sq. ft.
= 30000 cum

Plant cost / Cum of concrete Rs. 952 cum

=

Assuming 40 % Resale value

Operational cost @ Rs. 225 per cum. @25% approx. = Rs. 71 lac
therefore effective Cost =65% of = Rs. 286 lac
= Rs. 114 lac
Total Plant + Operational cost = Rs. 186 lac

Therefore Actual Plant Cost / cum of Concrete = Rs. 619

M-40 Grade of concrete ( Rate Analysis)
Concrete Cost
material Qty. Unit Rate Amount
Crushed Sand 0.6 cum 1235 741
M- I & II 0.75 cum 740 555
Admixture 1.6 Ltr 70 112

Cement 8 bags 300 2400

Fly Ash - 10 % 80 Kg 2.5 200
4008
Add 5% wastage 5% 200
Add Plant cost Rs. 619
4827

Cost of RMC supply 5350

Add Pumping charges 200
5550

Saving

Total 30,000 723 21684000

2.17 CR
SCOPE OF WORK/ MATERIAL PURCHASE FOR CIVIL WORK

S. No. Material/work Types of Contracts

Conventional Form
MIVAN Form
With M+L Labour Only
Contr. GEECEE Contr. GEECEE Contr. GEECEE
cost/BUA cost/BUA cost/BUA cost/BUA cost/BUA cost/BUA

1 Cement 153 153 179

a Concrete 120 120 168
b Block work 10 10 5
c Plastering 23 23 6
2 Fly Ash ( for Concrete.) 10 10 14

3 Steel 336 336 288

3a Binding Wire 6 6 6

4 Aggregates 125 125 108

a River Sand ( for Block work) 17 17 5
b River Sand ( for plaster) 38 38 6
b Crushed sand ( concrete) 46 46 65
c Metal I & II 23 23 33
5 AAC Blocks 45 45 14

6 Gypsum Plaster ( Int.) 45 45 18

Anti termite treatment &
6 back filling 5 5 5

7 Labour cost/BUA 400 400 350

8 Conv. Form

9 MIVAN Form 190

Concrete Production & 35 23
10 Transport cost 35
a Concrete Movement Eqp.
b Transit Mixer
c Concrete Pump
12 Crane

Elect.,water , Insurance,
13 PF etc. 55 55 55

14 Excavation 20 20 20

Total 636 599 455 779 538 732

 Add. 10 % contingencies
15 & Unforseen exp. 699 658 501 857 592 806

Grand Total 1358 1358 1397

 Remarks

cost included in labour rate

Free supply to contr.

cost included in labour rate