QUANTITIES FOR 14+430 DRAINAGE BOX

REINFORCEMENT STEEL QUANTITIES COST

ACTUAL
LENGTH/BAR TOTAL UNIT TOTAL ACTUAL TOTAL ACTUAL
LOCATION MARK SIZE TOTAL QTY. ACTUAL QTY. (mm) TOTAL LENGTH(m) LENGTH(m) WEIGHT(Kg/m) WEIGHT(Kg) WEIGHT(Kg) RATE(KSH) AMOUNT TOTAL AMOUNT
A1 20 212 212 3210 680.52 680.52 2.47 1680.03 1680.03 89.61 150,542.52 150,542.52
A2 20 212 212 3210 680.52 680.52 2.47 1680.03 1680.03 89.61 150,542.52 150,542.52
A3 20 212 212 3210 680.52 680.52 2.47 1680.03 1680.03 89.61 150,542.52 150,542.52
A4 25 212 212 3210 680.52 680.52 3.86 2625.05 2625.05 89.61 235,222.69 235,222.69
A5 20 212 212 2500 530.00 530.00 2.47 1308.44 1308.44 89.61 117,244.96 117,244.96
A6 20 212 212 2500 530.00 530.00 2.47 1308.44 1308.44 89.61 117,244.96 117,244.96
A7 16 424 424 2500 1060.00 1060.00 1.58 1674.80 1674.80 89.61 150,073.54 150,073.54
A8 20 209 209 1930 403.37 403.37 2.47 995.82 995.82 89.61 89,232.26 89,232.26
A9 20 209 209 1930 403.37 403.37 2.47 995.82 995.82 89.61 89,232.26 89,232.26
A10 20 209 209 1940 405.46 405.46 2.47 1000.98 1000.98 89.61 89,694.60 89,694.60
A11 20 209 209 1940 405.46 405.46 2.47 1000.98 1000.98 89.61 89,694.60 89,694.60
A12 20 209 209 2500 522.50 522.50 2.47 1289.92 1289.92 89.61 115,585.83 115,585.83
A13 20 209 209 2500 522.50 522.50 2.47 1289.92 1289.92 89.61 115,585.83 115,585.83
SUB TOTAL 18530.24 18530.24 1,660,439.10 1,660,439.10

C1 16 424 424 905 383.72 383.72 1.58 606.28 606.28 89.61 54,326.62 54,326.62
C2 16 424 424 905 383.72 383.72 1.58 606.28 606.28 89.61 54,326.62 54,326.62
SUB TOTAL 1212.55 1212.55 108,653.25 108,653.25

E1 16 44 44 12000 528.00 528.00 1.58 834.24 834.24 89.61 74,753.61 74,753.61

E1-a 16 44 44 4910 216.04 216.04 1.58 341.34 341.34 89.61 30,586.69 30,586.69
E2 16 44 44 12000 528.00 528.00 1.58 834.24 834.24 89.61 74,753.61 74,753.61
2.0m X 2.0m BOX CULVERT

E2-a 16 44 44 4910 216.04 216.04 1.58 341.34 341.34 89.61 30,586.69 30,586.69
E3 16 20 20 12000 240.00 240.00 1.58 379.20 379.20 89.61 33,978.92 33,978.92
E3-a 16 20 20 4910 98.20 98.20 1.58 155.16 155.16 89.61 13,903.04 13,903.04
E4 16 20 20 12000 240.00 240.00 1.58 379.20 379.20 89.61 33,978.92 33,978.92
E4-a 16 20 20 4910 98.20 98.20 1.58 155.16 155.16 89.61 13,903.04 13,903.04
E5 16 16 16 12000 192.00 192.00 1.58 303.36 303.36 89.61 27,183.13 27,183.13
E5-a 16 16 16 4910 78.56 78.56 1.58 124.12 124.12 89.61 11,122.43 11,122.43
E6 16 16 16 12000 192.00 192.00 1.58 303.36 303.36 89.61 27,183.13 27,183.13
E6-a 16 16 16 4910 78.56 78.56 1.58 124.12 124.12 89.61 11,122.43 11,122.43
E1a 16 22 22 12000 264.00 264.00 1.58 417.12 417.12 89.61 37,376.81 37,376.81
E1a-a 16 22 22 8410 185.02 185.02 1.58 292.33 292.33 89.61 26,194.91 26,194.91
E2a 16 22 22 12000 264.00 264.00 1.58 417.12 417.12 89.61 37,376.81 37,376.81
E2a-a 16 22 22 8410 185.02 185.02 1.58 292.33 292.33 89.61 26,194.91 26,194.91
E3a 16 10 10 12000 120.00 120.00 1.58 189.60 189.60 89.61 16,989.46 16,989.46
E3a-a 16 10 10 8410 84.10 84.10 1.58 132.88 132.88 89.61 11,906.78 11,906.78
E4a 16 10 10 12000 120.00 120.00 1.58 189.60 189.60 89.61 16,989.46 16,989.46
E4a-a 16 10 10 8410 84.10 84.10 1.58 132.88 132.88 89.61 11,906.78 11,906.78
E5a 16 8 8 12000 96.00 96.00 1.58 151.68 151.68 89.61 13,591.57 13,591.57
E5a-a 16 8 8 8410 67.28 67.28 1.58 106.30 106.30 89.61 9,525.42 9,525.42
E6a 16 8 8 12000 96.00 96.00 1.58 151.68 151.68 89.61 13,591.57 13,591.57
E6a-a 16 8 8 8410 67.28 67.28 1.58 106.30 106.30 89.61 9,525.42 9,525.42
SUB TOTAL 6854.66 6854.66 614,225.53 614,225.53

K1 12 209 209 880 183.92 183.92 0.89 163.46 163.46 89.61 14,647.04 14,647.04
K2 12 630 630 880 554.40 554.40 0.89 492.72 492.72 89.61 44,151.35 44,151.35
K3 12 209 209 880 183.92 183.92 0.89 163.46 163.46 89.61 14,647.04 14,647.04
K4 12 630 630 880 554.40 554.40 0.89 492.72 492.72 89.61 44,151.35 44,151.35
K5 12 636 636 585 372.06 372.06 0.89 330.67 330.67 89.61 29,630.15 29,630.15
SUB TOTAL 1643.03 1643.03 147,226.92 147,226.92
W1 12 25 25 1155 57.75 57.75 0.89 51.33 51.33 89.61 4,599.10 4,599.10
W2 12 5 5 5375 53.75 53.75 0.89 47.77 47.77 89.61 4,280.55 4,280.55
W2a 12 2 2 4950 19.80 19.80 0.89 17.60 17.60 89.61 1,576.83 1,576.83
W3 12 2 2 3035 12.14 12.14 0.89 10.79 10.79 89.61 966.81 966.81
WINGWALLS

W4 12 2 2 3565 14.26 14.26 0.89 12.67 12.67 89.61 1,135.64 1,135.64

W5 12 23 23 2175 100.05 100.05 0.89 88.92 88.92 89.61 7,967.79 7,967.79
W6 12 23 23 2705 124.43 124.43 0.89 110.59 110.59 89.61 9,909.37 9,909.37
W7 12 4 4 5500 44.00 44.00 0.89 39.10 39.10 89.61 3,504.08 3,504.08
W8 12 12 12 2870 68.88 68.88 0.89 61.22 61.22 89.61 5,485.47 5,485.47
W9 12 2 2 5150 20.60 20.60 0.89 18.31 18.31 89.61 1,640.54 1,640.54
SUB TOTAL 458.29 458.29 41066.17 41,066.17

AP1 12 3 3 9200 55.20 55.20 0.89 49.06 49.06 89.61 4,396.02 4,396.02
AP2 12 12 12 5600 134.40 134.40 0.89 119.45 119.45 89.61 10,703.36 10,703.36
APRON

AP3 12 7 7 5400 75.60 75.60 0.89 67.19 67.19 89.61 6,020.64 6,020.64
AP4 12 24 24 2775 133.20 133.20 0.89 118.38 118.38 89.61 10,607.79 10,607.79
SUB TOTAL 354.08 354.08 31,727.81 31,727.81

H1 12 32 32 2625 168.00 168.00 0.89 149.31 149.31 89.61 13,379.20 13,379.20

H2 12 6 6 9400 112.80 112.80 0.89 100.25 100.25 89.61 8,983.18 8,983.18
TOE

SUB TOTAL 249.56 249.56 22,362.37 22,362.37

HW1 12 15 15 2170 65.10 65.10 0.89 57.86 57.86 89.61 5,184.44 5,184.44
CONNECTOR HEADWALL

HW2 12 5 5 2950 29.50 29.50 0.89 26.22 26.22 89.61 2,349.32 2,349.32
SUB TOTAL 84.08 84.08 7,533.76 7,533.76

D1 32 40 40 1000 40.00 40.00 6.32 252.80 252.80 89.61 22,652.61 22,652.61

D2 12 40 40 2200 88.00 88.00 0.89 78.21 78.21 89.61 7,008.15 7,008.15
SUB TOTAL 331.01 331.01 29,660.76 29,660.76

TOTAL 29,717.50 28,240.48 2,662,895.68 2,662,895.68

EQUAL OR LESS 25MM= 28240.48 SUMMARY 2,662,895.68

COMPLETION % 100.00%

FORM WORK COST

AREA AREA
SECTION REQUIRED COMPLETED C.P.U TOTAL COST ACTUAL COST
Blinding sides 15.11 15.11 2,108.40 31,857.92 31,857.92
Bottom slab sides 37.10 37.10 2,108.40 78,221.64 78,221.64
Walls(inside) 212.00 212.00 1,757.00 372,484.00 372,484.00
Walls(outside) 212.00 212.00 2,108.40 446,980.80 446,980.80
Top Slab 143.10 143.10 2,108.40 301,712.04 301,712.04
Headwall face & Sides 3.36 3.36 1,757.00 5,903.52 5,903.52
Wing walls face & sides 72.05 72.05 1,757.00 126,591.85 126,591.85
TOTAL 694.72 694.72 1,363,751.77 1,363,751.77
Formwork completion% 100.00%

F1 Vertical 340.76 340.76

F3 horizontal 106.13 106.13
F3 vertical 243.28 243.28
UF2 finish 143.28 143.28
UF3 finish 158.88 158.88

EARTHWORKS COST
COMPLETED
ITEM TOTAL VOL VOL C.P.U TOTAL COST ACTUAL COST
Excavation 234.20 234.20 351.40 82,297.88 82,297.88
Rockfill 234.20 234.20 3,162.60 740,680.92 740,680.92
Backfill 0.00 0.00 1,405.60 0.00 0.00
Geotextile 0.00 0.00 175.70 0.00 0.00
TOTAL 822,978.80 822,978.80
Completion % 100.00%

CONCRETE COST
VOLUME VOL
SECTION REQUIRED COMPLETED C.P.U TOTAL COST ACTUAL COST
Blinding C15 23.42 23.42 13,650.00 319,683.00 319,683.00
Concrete completion% 100.00%
Structural Concrete
Top and Bottom slab 100.17 100.17 14,700.00 1,472,499.00 1,472,499.00
Walls 74.20 74.20 14,700.00 1,090,740.00 1,090,740.00
Wingwalls 21.65 21.65 14,700.00 318,282.29 318,255.00
Headwalls 0.49 0.49 14,700.00 7,144.20 7,203.00
Apron + Toe 12.31 12.31 14,700.00 181,015.80 181,015.80
TOTAL 208.82 208.82 3,069,681.29 3,069,712.80
Concrete completion% 100.00%